4167 Mississippi St

4167 Mississippi St

D

San Diego, CA 92104

$499,999
NEW — 3d on market

Soft Appraisal Value: $509,000 · 1.8% below estimate

Beds

2

Baths

1

Sqft

780

Year Built

1980

Days on Market

3

Property Type

Condo

HOA/mo

$400

MLS ID

260007210SD

View on MLS

Description

Updated 2 bedroom, 1 bath condo in the heart of North Park featuring, an open concept layout filled with natural light. The spacious living area flows into a well designed kitchen with ample counter space, ideal for everyday living or entertaining. Both bedrooms are generously sized with great storage. Community amenities include on-site laundry, storage area, and pet-friendly turf areas. The home includes an in-unit washer/dryer combo unit and one assigned parking space. Located just one block from the Lafayette Hotel and close to top restaurants, coffee shops, nightlife, and a nearby park. Low-maintenance living in a prime walkable location.

Mortgage Calculator

Est. Monthly Payment

$3,574

Principal & Interest$2,528
Property Tax$500
Insurance$146
HOA$400
%($100,000)
%

Investment Score

5D
Est. Monthly Rent
$2,887
Monthly Cashflow

Rent − PITI − HOA

$-687
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,768

Mortgage (P+I)
$2,528
Cap Rate
1.82%
Cash-on-Cash
-21.22%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$5,183

NOI (Annual)
$9,124
Price-to-Rent

Lower = better for investors

14.4

* 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