4519 Idaho St San Diego

4519 Idaho St San Diego

D

, CA 92116

$418,000

Beds

1

Baths

1

Sqft

711

Year Built

1984

Days on Market

25

Property Type

Condo

HOA/mo

$427

MLS ID

PTP2600943

Description

Priced ready for your personal touches. Make it yours today! Spacious top-floor condo in the desirable Normal Heights community. This bright and airy unit features soaring cathedral ceilings, an open layout, a cozy fireplace, and an inviting, private balcony perfect for relaxing outdoors. Enjoy the convenience of AC, interior laundry and two dedicated parking spaces. Centrally located in a highly walkable neighborhood close to shops, dining and entertainment. Don't miss this charming home blending comfort and location.

Mortgage Calculator

Est. Monthly Payment

$3,081

Principal & Interest$2,114
Property Tax$418
Insurance$122
HOA$427
%($83,600)
%

Investment Score

26D
Est. Monthly Rent

Market Rent Estimate

$2,627
Monthly Cashflow

Rent − PITI − HOA

$-454
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,406

Mortgage (P+I)
$2,114
Cap Rate
2.03%
Cash-on-Cash
-6.51%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.24
Break-even Rent
$3,081

NOI (Annual)
$8,489
Price-to-Rent

Lower = better for investors

13.3

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

Get Expert AnalysisOpen Full Calculator