4150 Texas Street
1 / 20

4150 Texas Street #3

B

San Diego, CA 92104

$555,000
NEW — 0d

Soft Appraisal Value: $552,700 · 0.4% above estimate

Beds

2

Baths

1

Sqft

782

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

$416

MLS ID

PTP2604931

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

Virtual Tour

About This Property

Located in the heart of North Park, this remodeled 2 bed/ 1 bath, ground floor unit is a great starter home! Property has a nice spacious layout w/ it's own private patio. The unit also comes with a 1 car garage & a 2nd parking spot. In unit laundry. Walking distance to restaurants, coffee shops..

Mortgage Calculator

Est. Monthly Payment

$3,939

Principal & Interest$2,806
Property Tax$555
Insurance$162
HOA$416
%($111,000)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,604
Monthly Cashflow

Rent − PITIA

$-1,335
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,397

Mortgage (P+I)
$2,806
Cap Rate
0.89%
Cash-on-Cash
-25.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$5,717

NOI (Annual)
$4,915
Price-to-Rent

Lower = better for investors

17.8

* 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