4167 Arizona Street
1 / 13

4167 Arizona Street

D

San Diego, CA 92104

$1,690,000
NEW — 6d

Soft Appraisal Value: $1,639,400 · 3.1% above estimate

Beds

4

Baths

1

Sqft

1,204

Year Built

1935

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605248

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

Virtual Tour

About This Property

Redevelopment opportunity in North Park. Situated on an approximately 6,998 SF lot with rear alley access, this property offers a unique opportunity for investors and developers seeking an urban infill location within one of San Diego's most sought-after neighborhoods. Improved with an existing 4 bedroom, 1-bath home and detached storage structure, the site is located within the Complete Communities Housing Solutions Program (Tier 3), Transit Priority Area, and RM-3-7 zoning designation. Walk Score® 93. Conveniently located near Balboa Park, Downtown San Diego, restaurants, retail, and neighborhood amenities. Buyer to verify all zoning, land use, and development potential.

Mortgage Calculator

Est. Monthly Payment

$10,728

Principal & Interest$8,546
Property Tax$1,690
Insurance$493
%($338,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,745
Monthly Cashflow

Rent − PITIA

$-6,984
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,253

Mortgage (P+I)
$8,546
Cap Rate
-0.50%
Cash-on-Cash
-32.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$15,762

NOI (Annual)
$-8,492
Price-to-Rent

Lower = better for investors

37.6

* 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