4478 Oregon St.
1 / 20

4478 Oregon St.

D

San Diego, CA 92116

$740,000
NEW — 0d

Beds

2

Baths

1

Sqft

624

Year Built

1925

Days on Market

0

Property Type

Condo

HOA/mo

$250

MLS ID

NDP2605261

This property is in San Diego (92116). View neighborhood stats →

Virtual Tour

About This Property

LOCATION, LOCATION, LOCATION!!! Walking distance to coffee, restaurants, shops ... LIVE the urban lifestyle!!! This CHARMING residence includes: Original hardwood floors, energy efficient windows, newer Samsung smart appliances in kitchen, laundry enclosure with an LG washer and dryer, three Mitsubishi air-conditioning units with remotes, Ring cameras - front and back - cameras front and back with motion sensor, LED architectural lighting in living area with endless variations of colors - programmable via your phone, LED lighting in the ceiling in living area, gas fireplace with remote, newer French drain installed outside, BBQ and fridge outside, TREX deck, garden bed with veggies and lemons with guava tree and orange tree which both produce fruit, VERY PRIVATE and quiet tropical escape in North Park! Relax with your beverage of choice in the exclusive use yard. The wall in the living area was removed to open up the space and the kitchen has been remodeled. All upgrades/improvements/remodeling done by a licensed contractor and structural engineer. Support beams added. This GORGEOUS residence is totally dialed and ready for its next homeowner ... just bring your toothbrush!! Although this residence is classified as a 'CONDOMINIUM,' it shares no walls!!!

Mortgage Calculator

Est. Monthly Payment

$4,948

Principal & Interest$3,742
Property Tax$740
Insurance$216
HOA$250
%($148,000)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$2,444
Monthly Cashflow

Rent − PITIA

$-2,504
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,683

Mortgage (P+I)
$3,742
Cap Rate
0.10%
Cash-on-Cash
-29.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$7,227

NOI (Annual)
$711
Price-to-Rent

Lower = better for investors

25.2

* 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