4209 Wilson Avenue
1 / 13

4209 Wilson Avenue

D

San Diego, CA 92104

$1,890,000
NEW — 1d on market

Beds

Baths

Sqft

3,283

Year Built

1958

Days on Market

1

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

PTP2602732

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

Virtual Tour

About This Property

Perfect investment property for Investors and Buyers. This 5 Unit Complex Located in a desirable area of North Park. 3 units 2/1 and 2 units 1/1. Complex has independent electricity meters, 4 attached Garages, Separate laundry room , front patio and 3 units have patio on the side and has alley access. Renters are month to month. Strong tenant demand on this area. Owner has Property Free and clear. Very centrally located close to freeway, shopping center, stores, etc. Buyers send me your offer!!!

Mortgage Calculator

Est. Monthly Payment

$11,998

Principal & Interest$9,557
Property Tax$1,890
Insurance$551
%($378,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,171
Monthly Cashflow

Rent − PITIA

$-7,827
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,361

Mortgage (P+I)
$9,557
Cap Rate
-0.51%
Cash-on-Cash
-32.89%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$17,627

NOI (Annual)
$-9,652
Price-to-Rent

Lower = better for investors

37.8

* 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