1021 Scott St

1021 Scott St

D

San Diego, CA 92106

$408,000
NEW — 0d on market

Beds

Baths

1

Sqft

288

Year Built

1980

Days on Market

0

Property Type

Condo

HOA/mo

$390

MLS ID

260007695SD

Description

Get away to this beautifully appointed top-floor condo in the heart of Point Loma directly across the street from the San Diego Yacht Club and the waters of San Diego Bay. Recently renovated with granite kitchen countertop and backsplash; lovely bathroom with Carrera Marble sink and clear glass-enclosed shower; beautiful LVP plank floors; Real Flame custom fireplace/heater; and a Murphy bed that converts to a dining area or long desk. Catch the sunrise on the outdoor balcony, perfect for your morning coffee. Yacht Club Condos offer resort living with a large pool, fitness center, club house lounge, billiard room, meeting room with long conference table, expansive outdoor entertaining area, gated complex entrance & covered secure assigned parking (#615). Laundry room is close by, down the hall. Elevator to the top-floor. Storage for paddle boards, kayaks and bikes! All this within just a few steps of this condo. Wander along the scenic trails bordering the bay, and to local bars, restaurants, boutiques, groceries, post office, yacht clubs, and Shelter Island eateries and music venues. Minutes from downtown San Diego and the airport. Get away to this beautifully appointed top-floor condo in the heart of Point Loma directly across the street from the San Diego Yacht Club and the waters of San Diego Bay. Recently renovated with granite kitchen countertop and backsplash; lovely bathroom with Carrera Marble sink and clear glass-enclosed shower; beautiful LVP plank floors; Real Flame custom fireplace/heater; and a Murphy bed that converts to a dining area or long desk. Catch the sunrise on the outdoor balcony, perfect for your morning coffee. Yacht Club Condos offer resort living with a large pool, fitness center, club house lounge, billiard room, meeting room with long conference table, expansive outdoor entertaining area, gated complex entrance & covered secure assigned parking (#615). Laundry room is close by, down the hall. Elevator to the top-floor. Storage for paddle boards, kayaks and bikes! All this within just a few steps of this condo. Wander along the scenic trails bordering the bay, and to local bars, restaurants, boutiques, groceries, post office, yacht clubs, and Shelter Island eateries and music venues. Minutes from downtown San Diego and the airport.

Mortgage Calculator

Est. Monthly Payment

$2,980

Principal & Interest$2,063
Property Tax$408
Insurance$119
HOA$390
%($81,600)
%

Investment Score

8D
Est. Monthly Rent
$2,652
Monthly Cashflow

Rent − PITIA

$-328
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,278

Mortgage (P+I)
$2,063
Cap Rate
2.31%
Cash-on-Cash
-18.79%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$4,312

NOI (Annual)
$9,420
Price-to-Rent

Lower = better for investors

12.8

* 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