4185 Louisiana
1 / 19

4185 Louisiana #3

B

San Diego, CA 92104

$469,995
NEW — 0d

Soft Appraisal Value: $397,900 · 18.1% above estimate

Beds

1

Baths

1

Sqft

609

Year Built

1979

Days on Market

0

Property Type

Condo

HOA/mo

$400

MLS ID

260015644SD

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

About This Property

Move in ready North Park opportunity featuring a fully upgraded 1BR/1BA first-floor condo with a private 1-car garage and EV charger. This thoughtfully updated residence offers modern finishes throughout, including a refreshed kitchen, updated bathroom. Close to dining, coffee shops.

Mortgage Calculator

Est. Monthly Payment

$3,384

Principal & Interest$2,377
Property Tax$470
Insurance$137
HOA$400
%($93,999)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$2,276
Monthly Cashflow

Rent − PITIA

$-1,108
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,023

Mortgage (P+I)
$2,377
Cap Rate
0.90%
Cash-on-Cash
-25.82%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$4,903

NOI (Annual)
$4,246
Price-to-Rent

Lower = better for investors

17.2

* 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