4187 Wilson Ave
1 / 16

4187 Wilson Ave

C

San Diego, CA 92104

$740,000
NEW — 1d

Beds

2

Baths

1

Sqft

616

Year Built

1926

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014178SD

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

About This Property

Modern Gallery Vibe Meets Classic Bungalow Charm Elevate your everyday living in this meticulously reimagined corner-lot cottage, beautifully redesigned where historic bungalow character meets the clean lines of a contemporary gallery. Flooded with natural light, the open-concept interior flows seamlessly from a minimalist living room—anchored by a sleek gas fireplace—into a chef-inspired kitchen. Designed for effortless hosting, the kitchen boasts premium quartz surfaces, a striking brick backsplash, professional-grade stainless steel appliances, and an expansive center island. Both bright bedrooms offer a peaceful retreat from the urban hum, connected by a thoughtfully styled Jack-and-Jill bathroom. Outside, a spacious, fully fenced yard invites you to unwind, featuring a private deck perfect for morning coffee or dining alfresco under the sun. Situated just a short stroll from the artisan coffee shops of Normal Heights and the vibrant nightlife of North Park, this turn-key Craftsman offers the ultimate stylish haven for the modern urbanite.

Mortgage Calculator

Est. Monthly Payment

$4,698

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

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$2,646
Monthly Cashflow

Rent − PITIA

$-2,052
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,277

Mortgage (P+I)
$3,742
Cap Rate
0.75%
Cash-on-Cash
-26.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$6,902

NOI (Annual)
$5,577
Price-to-Rent

Lower = better for investors

23.3

* 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