4187 Wilson Ave
1 / 18

4187 Wilson Ave

D

San Diego, CA 92104

$740,000
NEW — 1d on market

Soft Appraisal Value: $729,200 · 1.5% above estimate

Beds

2

Baths

1

Sqft

616

Year Built

1926

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009035SD

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

About This Property

Elevate your lifestyle in this meticulously reimagined corner-lot cottage, where the charm of a bungalow meets the crisp, clean lines of a modern gallery. Bathed in natural light, the interior unfold into beautiful open space concept. The living area, anchored by a minimalist gas fireplace, flows effortlessly into a chef-inspired kitchen featuring quartz surfaces and professional-grade stainless steel, a space designed for effortless hosting. Both bedrooms offer a peaceful space away from the city's hum, connected by a well-designed Jack & Jill bathroom. Outside, the property features a sprawling, fully fenced yard that invites alfresco dining on the deck and morning coffee under the sub. This warm home is just a short stroll from the artisan coffee shops of Normal Heights and the eclectic nightlife of North Park. This is more than just a house; it’s a stylish home for the modern urbanite who refuses to settle for the ordinary.

Mortgage Calculator

Est. Monthly Payment

$4,698

Principal & Interest$3,742
Property Tax$740
Insurance$216
%($148,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$2,902
Monthly Cashflow

Rent − PITIA

$-1,796
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,080

Mortgage (P+I)
$3,742
Cap Rate
1.07%
Cash-on-Cash
-24.97%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$6,902

NOI (Annual)
$7,942
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