San Diego
1 / 19

San Diego

C

San Diego, CA 92104

$1,110,000
NEW — 1d

Beds

2

Baths

2.5

Sqft

1,451

Year Built

2019

Days on Market

1

Property Type

Townhouse

HOA/mo

$425

MLS ID

260016506SD

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

About This Property

Urban-chic North Park townhome with a private rooftop oasis designed for effortless indoor-outdoor living in one of San Diego’s most vibrant neighborhoods. Welcome to 4211 Utah St #2, a sleek 3-story 2 bed / 2.5 bath townhome that puts you moments from North Park’s buzzing cafes, breweries, and boutiques while giving you your own private retreat in the sky. East of downtown and bordering Balboa Park, North Park is known for its eclectic energy, walkable streets, and thriving food and craft beer scene—an unbeatable backdrop for your new home. Step inside to an open-concept main level where a modern kitchen flows seamlessly into the light-filled living area and balcony, creating an ideal layout for entertaining or relaxing at home. The kitchen features stainless steel appliances, a large eat-at counter, custom tile backsplash, and generous cabinet space, plus a convenient half bath and storage closet so everything has its place. On the second floor, you’ll find two well-appointed bedrooms, each with its own en-suite bathroom, offering privacy for roommates, guests, or a dedicated home office. Thoughtful extras like additional storage and in-unit washer/dryer make everyday living easy and efficient. The show-stopper awaits: a spacious private rooftop patio outfitted with a built-in BBQ, sink, and mini-fridge. Your own open-air lounge under the North Park sky. Take in amazing city views that include the iconic North Park water tower. Top this off with secure gated access and two dedicated garage parking spaces and you have rare perfection!

Mortgage Calculator

Est. Monthly Payment

$7,472

Principal & Interest$5,613
Property Tax$1,110
Insurance$324
HOA$425
%($222,000)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$5,349
Monthly Cashflow

Rent − PITIA

$-2,123
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,278

Mortgage (P+I)
$5,613
Cap Rate
1.44%
Cash-on-Cash
-23.12%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$10,905

NOI (Annual)
$16,017
Price-to-Rent

Lower = better for investors

17.3

* 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