4208 Napier Street
1 / 20

4208 Napier Street

A

San Diego, CA 92110

$869,000

Soft Appraisal Value: $862,200 · 0.8% above estimate

Beds

3

Baths

3

Sqft

1,901

Year Built

1982

Days on Market

104

Property Type

Townhouse

HOA/mo

$375

MLS ID

PTP2602014

This property is in San Diego (92110). View neighborhood stats →

Virtual Tour

About This Property

Unique! Spacious Townhome style condo. 2 Stories with 3 bedrooms - 2 of which are primary bedrooms - 1 downstairs (could be used as a second living room/family room/office), the other upstairs. Peek view of Mission Bay from the Balcony, Living room and upstairs Primary bedroom. Formal dining room, living room fireplace, separate laundry room - and plenty of storage! This place lives like a single family home. 2 car attached garage, 1 common wall - only 3 units in the complex! Super convenient to the world... Close to restaurants, shopping, Mission Bay, Mission Beach, freeways to everywhere! Impossible to find this kind of living space this close to the coast in this price range!!! A bit of personalization and voila - your piece of perfection here in America's Finest city, San Diego. Welcome to your brand of living!

Mortgage Calculator

Est. Monthly Payment

$5,892

Principal & Interest$4,394
Property Tax$869
Insurance$253
HOA$375
%($173,800)
%

Location

Loading map...

Investment Score

47B
Est. Monthly Rent
$4,934
Monthly Cashflow

Rent − PITIA

$-957
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,816

Mortgage (P+I)
$4,394
Cap Rate
2.18%
Cash-on-Cash
-19.44%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$8,591

NOI (Annual)
$18,936
Price-to-Rent

Lower = better for investors

14.7

* 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