4180 Louisiana St
1 / 20

4180 Louisiana St #1K

B

San Diego, CA 92104

$540,000

Beds

2

Baths

2

Sqft

840

Year Built

1964

Days on Market

43

Property Type

Condo

HOA/mo

$461.8

MLS ID

260005665SD

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

Virtual Tour

About This Property

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. SELLER INCENTIVE: Seller will provide a credit equivalent to approximately two years of professional wash-and-fold laundry service, with an estimated value of $6,000, offering added convenience and helping offset laundry expenses.

Mortgage Calculator

Est. Monthly Payment

$3,890

Principal & Interest$2,731
Property Tax$540
Insurance$157
HOA$462
%($108,000)
%

Location

Loading map...

Investment Score

45B
Est. Monthly Rent
$2,953
Monthly Cashflow

Rent − PITIA

$-936
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,066

Mortgage (P+I)
$2,731
Cap Rate
1.48%
Cash-on-Cash
-22.95%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$5,635

NOI (Annual)
$7,980
Price-to-Rent

Lower = better for investors

15.2

* 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