4387 Illinois
1 / 14

4387 Illinois #8

A

San Diego, CA 92104

$434,000

Soft Appraisal Value: $426,200 · 1.8% above estimate

Beds

1

Baths

1

Sqft

570

Year Built

1971

Days on Market

10

Property Type

Condo

HOA/mo

$340

MLS ID

260014393SD

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

Virtual Tour

About This Property

Bright Top-Floor North Park Condo | VA-Friendly Community | Prime Walkable Location Welcome to your sun-filled retreat in the heart of San Diego. This bright top-floor 1-bedroom, 1-bath condo offers natural light, functional open layout along with a pocket door for added privacy, in-unit laundry, great storage and a private balcony creating an urban oasis. In the heart of one of San Diego's most walkable and desirable neighborhoods and is VA-friendly. Highlights: • Top-floor corner unit • Bright, natural light-filled interior • Private balcony • In-unit washer and dryer • Assigned parking space • Gated community • VA-friendly complex • Walkable to North Park's dining, nightlife, breweries, and shopping • Minutes to Balboa Park, Downtown San Diego, International airport and major freeways

Mortgage Calculator

Est. Monthly Payment

$3,095

Principal & Interest$2,195
Property Tax$434
Insurance$127
HOA$340
%($86,800)
%

Location

Loading map...

Investment Score

48B
Est. Monthly Rent
$2,283
Monthly Cashflow

Rent − PITIA

$-813
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,699

Mortgage (P+I)
$2,195
Cap Rate
1.37%
Cash-on-Cash
-23.49%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$4,490

NOI (Annual)
$5,943
Price-to-Rent

Lower = better for investors

15.8

* 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