1021 Scott
1 / 20

1021 Scott #101

D

San Diego, CA 92106

$795,000
NEW — 1d

Beds

1

Baths

1

Sqft

813

Year Built

1980

Days on Market

1

Property Type

Condo

HOA/mo

$556

MLS ID

260013171SD

This property is in San Diego (92106). View neighborhood stats →

About This Property

Here's your chance to claim this extraordinary ground floor Yacht Club Condo unit as your San Diego escape or year-round haven. Boasting an impressive 813 square feet, this oversized 1-bedroom + office is anything but ordinary. Bask in the sunlight that pours into the spacious living room—perfect for relaxing or hosting friends. The kitchen is a chef’s dream, featuring a large eat-in island, sleek stainless steel appliances, modern cabinetry, and stunning quartz countertops, ready to inspire your culinary creativity. Retreat to the generously sized primary bedroom, complete with a 9X9 walk-in closet and in-unit stackable washer/dryer for ultimate convenience. Need a private workspace or a cozy spot for guests? The bonus room offers the flexibility you’ve been looking for. Located just steps from the Point Loma Yacht Club, Kellogg Beach, and a variety of local dining options, this home places you at the heart of coastal living. Plus, you’re just minutes from the San Diego International Airport, gorgeous beaches, premier shopping, and popular attractions. The gated complex comes loaded with amenities, including a pool, gym, and conference room. With a premium covered parking spot, every detail has been thoughtfully considered. Come experience the charm, convenience, and lifestyle that Yacht Club Condo living has to offer!

Mortgage Calculator

Est. Monthly Payment

$5,603

Principal & Interest$4,020
Property Tax$795
Insurance$232
HOA$556
%($159,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$2,130
Monthly Cashflow

Rent − PITIA

$-3,473
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,625

Mortgage (P+I)
$4,020
Cap Rate
-0.91%
Cash-on-Cash
-34.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.38
Break-even Rent
$8,137

NOI (Annual)
$-7,265
Price-to-Rent

Lower = better for investors

31.1

* 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