4367 Idaho Street

4367 Idaho Street

D

San Diego, CA 92104

$439,000

Beds

1

Baths

1

Sqft

600

Year Built

1987

Days on Market

54

Property Type

Condo

HOA/mo

$330

MLS ID

PTP2600133

Description

Discover the perfect North Park lifestyle! This top-floor one-bedroom, one-bath condo offers a cozy and welcoming space right in the heart of one of San Diego’s most vibrant neighborhoods. The kitchen features granite countertops, stainless steel appliances, and plenty of room to cook and entertain. You’ll love the easy-care laminate wood floors, the plush carpeting in the bedroom, and the custom built-in closet that keeps everything organized. The updated bathroom with travertine tile adds a touch of charm, and having your own washer and dryer makes life that much easier. With an assigned parking spot (plus guest parking when friends visit), you’ve got both comfort and convenience covered. Best of all, you’re just minutes from the San Diego Zoo, downtown, Hillcrest, and University Heights—so great restaurants, coffee shops, and local hangouts are always close by. This is the perfect place to call home and enjoy everything North Park has to offer.

Mortgage Calculator

Est. Monthly Payment

$3,117

Principal & Interest$2,220
Property Tax$439
Insurance$128
HOA$330
%($87,800)
%

Investment Score

11D
Est. Monthly Rent

Market Rent Estimate

$2,239
Monthly Cashflow

Rent − PITI − HOA

$-878
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,759

Mortgage (P+I)
$2,220
Cap Rate
1.26%
Cash-on-Cash
-12.00%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.01
Break-even Rent
$3,117

NOI (Annual)
$5,534
Price-to-Rent

Lower = better for investors

16.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator