4173 Wilson Ave
1 / 14

4173 Wilson Ave

D

San Diego, CA 92104

$875,000
NEW — 1d on market

Soft Appraisal Value: $866,600 · 1.0% above estimate

Beds

2

Baths

1

Sqft

906

Year Built

2021

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008847SD

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

About This Property

4173 Wilson Ave presents an exceptional opportunity in the heart of North Park, one of San Diego’s most vibrant and evolving neighborhoods. Set on a generous 5,811 square foot lot, this property offers incredible potential for investors, developers, or those who seek to create a custom residence in a prime location. Surrounded by multifamily developments and a strong demand for housing, this presents a prime opportunity for redevelopment into a multi-unit income property. Alternatively, the lot provides an ideal canvas for a new custom home, allowing buyers to design and build in one of the San Diego's most sought-after communities. The existing 2 bedroom, 1 bathroom residence offers immediate usability or rental income while future plans are explored. Rear access through alley with plenty of room for parking. Ideally located just minutes from Balboa Park and downtown San Diego, the property enjoys close proximity to North Park’s most popular hotspots along 30th Street and University Avenue home to a dynamic mix of top-rated restaurants, craft breweries, coffee shops, and boutique retail. This highly walkable and energetic community continues to attract strong demand, making it one of the city’s premier places to call home.

Mortgage Calculator

Est. Monthly Payment

$5,555

Principal & Interest$4,424
Property Tax$875
Insurance$255
%($175,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,432
Monthly Cashflow

Rent − PITIA

$-2,122
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,641

Mortgage (P+I)
$4,424
Cap Rate
1.07%
Cash-on-Cash
-24.97%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$8,161

NOI (Annual)
$9,402
Price-to-Rent

Lower = better for investors

21.2

* 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