4180 Louisiana St

4180 Louisiana St

D

San Diego, CA 92104

$585,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

840

Year Built

1964

Days on Market

0

Property Type

Condo

HOA/mo

$461.8

MLS ID

260005665SD

View on MLS

Description

VA APPROVED CONDO!! Located in the wonderful “The Louisianne” community, this beautifully updated 2-bedroom, 2-bathroom condo offers comfortable living in the heart of North Park. This east-facing unit features 820 square feet of living space with solid surface flooring throughout, an updated kitchen, and renovated bathrooms with a clean, modern design. The kitchen is equipped with a dishwasher, microwave, refrigerator, and oven, and the home includes the convenience of a dedicated parking space located directly in front of the unit. The gated community offers on-site laundry, well-maintained common areas, assigned parking, and bicycle storage. Ideally situated in North Park, the property is close to popular restaurants, coffee shops, boutiques, farmers markets, and nightlife, with easy access to Balboa Park, Hillcrest, University Heights, and downtown San Diego. With a Walk Score of 89, the location offers excellent walkability and convenient urban living.

Mortgage Calculator

Est. Monthly Payment

$4,176

Principal & Interest$2,958
Property Tax$585
Insurance$171
HOA$462
%($117,000)
%

Investment Score

8D
Est. Monthly Rent
$2,993
Monthly Cashflow

Rent − PITI − HOA

$-1,183
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,359

Mortgage (P+I)
$2,958
Cap Rate
1.23%
Cash-on-Cash
-12.13%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$4,176

NOI (Annual)
$7,192
Price-to-Rent

Lower = better for investors

16.3

* 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