4485 Idaho Street
1 / 20

4485 Idaho Street #3

A

San Diego, CA 92116

$579,000
NEW — 2d

Soft Appraisal Value: $577,100 · 0.3% above estimate

Beds

2

Baths

2

Sqft

793

Year Built

1986

Days on Market

2

Property Type

Condo

HOA/mo

$300

MLS ID

PTP2604874

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

Virtual Tour

About This Property

Vibrant North Park/University Heights condo! Step inside to discover a bright and functional floor plan featuring an open living and dining area, 2 generously sized bedrooms, and 2 full bathrooms.This inviting residence offers the perfect combination of comfort, convenience, and urban living, complete with a private garage, and in-unit laundry. One of the standout features of this property is the private outdoor patio, providing the perfect space to enjoy your morning coffee or simply relax and unwind. The attached garage offers additional storage plus 1 additional parking space. The home maximizes both space and comfort, making it ideal for first-time buyers, professionals, investors, or anyone looking to enjoy the North Park lifestyle. Living in North Park means having some of San Diego's best restaurants, coffee shops, breweries, boutiques, and entertainment venues just minutes from your doorstep. Enjoy easy access to Balboa Park, the San Diego Zoo, Hillcrest, Mission Valley, and Downtown San Diego. The neighborhood's walkability, vibrant culture, and strong sense of community make it one of the most sought-after places to call home.

Mortgage Calculator

Est. Monthly Payment

$3,976

Principal & Interest$2,928
Property Tax$579
Insurance$169
HOA$300
%($115,800)
%

Location

Loading map...

Investment Score

46B
Est. Monthly Rent
$2,995
Monthly Cashflow

Rent − PITIA

$-981
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,152

Mortgage (P+I)
$2,928
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$5,790

NOI (Annual)
$9,308
Price-to-Rent

Lower = better for investors

16.1

* 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