4329 Idaho St
1 / 20

4329 Idaho St #105

B

San Diego, CA 92104

$950,000
NEW — 3d

Soft Appraisal Value: $942,100 · 0.8% above estimate

Beds

3

Baths

3

Sqft

1,461

Year Built

2014

Days on Market

3

Property Type

Condo

HOA/mo

$400

MLS ID

260014992SD

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

Virtual Tour

About This Property

Bed & 3 Bath Townhome (2 Primary Suites) 2 Car Garage & Gated... In NORTH PARK Under a Million!?!?!? Offering 1,461 sqft home features beautiful slate and hardwood flooring alongside airy 9-to-10-foot ceilings that create an incredibly bright and expansive atmosphere. Built with modern living in mind, this exceptionally newer development is a rare find for the area, boasting premium upgrades including a tankless water heater, an in-unit washer and dryer, a cozy gas fireplace, and stainless steel appliances. The unique, flexible floor plan is engineered for comfort, featuring two true primary suites among its three bedrooms, making it perfect for hosting guests or multi-generational living. You can easily entertain family and friends in the spacious main living area or step outside to host guests on your own private patio. Situated in a secure, gated community that provides an extra layer of safety and privacy, residents also enjoy beautifully landscaped common areas and low HOA dues that conveniently cover water, trash pickup, and high-speed internet service through Google Fiber Webpass Gigabit. Parking is a total breeze with your own side-by-side two-car garage, solving the neighborhood's biggest challenge. Located directly across the street from the iconic North Park Water Tower, this property offers incredible A+ walkability. You are just minutes away from everything that makes San Diego living so coveted, from world-class craft breweries and trendy coffee shops to acclaimed dining and nightlife.

Mortgage Calculator

Est. Monthly Payment

$6,431

Principal & Interest$4,804
Property Tax$950
Insurance$277
HOA$400
%($190,000)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$5,067
Monthly Cashflow

Rent − PITIA

$-1,364
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,321

Mortgage (P+I)
$4,804
Cap Rate
1.87%
Cash-on-Cash
-20.97%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$9,380

NOI (Annual)
$17,795
Price-to-Rent

Lower = better for investors

15.6

* 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