4203 Idaho
1 / 20

4203 Idaho #5

D

San Diego, CA 92104

$449,000
NEW — 1d

Beds

1

Baths

1

Sqft

620

Year Built

1980

Days on Market

1

Property Type

Condo

HOA/mo

$450

MLS ID

260010609SD

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

About This Property

Immaculate very light and bright end unit upstairs condo sharing only one wall with another unit. The unit is situated over the garages and community laundry room. No one is living below the unit. 1 bedroom 1 bath approx. 620 sq ft built in 1980 with a large detached one car garage located in the alley. New dual pane windows and slider. Walking distance to shops and restaurants on El Cajon Blvd and University ave. Across the street from dog park and playing/recreational field. Kitchen is brand new with beautiful cabinets, new appliances, new counter tops, new backsplash etc.. The bedroom boasts two closets, new flooring, and paint. Unit has a small balcony and storage closet. Units do not come on the market very often in this complex. A must see!

Mortgage Calculator

Est. Monthly Payment

$3,300

Principal & Interest$2,270
Property Tax$449
Insurance$131
HOA$450
%($89,800)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$1,872
Monthly Cashflow

Rent − PITIA

$-1,428
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,233

Mortgage (P+I)
$2,270
Cap Rate
0.10%
Cash-on-Cash
-29.84%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$4,772

NOI (Annual)
$447
Price-to-Rent

Lower = better for investors

20.0

* 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