4150 Texas St
1 / 14

4150 Texas St #1

B

San Diego, CA 92104

$559,000
NEW — 0d

Soft Appraisal Value: $557,000 · 0.4% above estimate

Beds

2

Baths

2

Sqft

849

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

$457

MLS ID

260014274SD

This property is in San Diego (92104). View neighborhood stats →

About This Property

You’ve found North Park living at its best. Front unit, single level, in a quiet, privately gated 8-unit complex on Texas St. This 2-bed, 2-bath home features a smart split-bedroom layout with each bedroom on its own wing, giving both occupants real privacy and their own bath. The open living area centers around a cozy wood-burning fireplace, and the private enclosed patio off the west bedroom is the kind of outdoor space you actually use. Stone tile throughout the main living areas, updated kitchen with granite counters, and move-in ready condition throughout. The floor plan lives larger than it looks. Spacious bedrooms, good natural light, and an easy flow from living to dining to kitchen. AC keeps things comfortable year-round, and two tandem parking spaces mean you're not hunting for a spot after a night out on 30th. Location-wise, you're a short walk to the heart of North Park: craft breweries, farm-to-table spots, weekend farmers markets, and some of the best coffee in San Diego. Balboa Park is minutes away when you need to decompress. HOA covers water, sewer, exterior maintenance, landscaping, and roof. Pets allowed with restrictions. Turnkey and ready to go. Single-level front units in gated North Park complexes like this don't come up often.

Mortgage Calculator

Est. Monthly Payment

$4,006

Principal & Interest$2,827
Property Tax$559
Insurance$163
HOA$457
%($111,800)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,701
Monthly Cashflow

Rent − PITIA

$-1,305
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,392

Mortgage (P+I)
$2,827
Cap Rate
0.93%
Cash-on-Cash
-25.67%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$5,807

NOI (Annual)
$5,219
Price-to-Rent

Lower = better for investors

17.2

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator