4262 Wilson Ave

4262 Wilson Ave

D

San Diego, CA 92104

$399,999
NEW — 6d on market

Beds

1

Baths

1

Sqft

540

Year Built

1983

Days on Market

6

Property Type

Condo

HOA/mo

$243.55

MLS ID

260005162SD

Description

Fully remodeled condo in the heart of North Park! This beautiful condo is located in a small community of 18 units & was renovated in 2022 top to bottom! Stainless steel appliances, quartz counters, LVP floor, dual pane windows, Heat & AC, and a large custom closet & remote shade! The condo includes one assigned parking spot, community courtyard, BBQ & laundry room. This beautiful gated complex is walking distance to restaurants, supermarkets & more in North Park! Come check us out!

Mortgage Calculator

Est. Monthly Payment

$2,783

Principal & Interest$2,023
Property Tax$400
Insurance$117
HOA$244
%($80,000)
%

Investment Score

17D
Est. Monthly Rent
$2,095
Monthly Cashflow

Rent − PITI − HOA

$-688
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,503

Mortgage (P+I)
$2,023
Cap Rate
1.56%
Cash-on-Cash
-10.32%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$2,783

NOI (Annual)
$6,231
Price-to-Rent

Lower = better for investors

15.9

* 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