1021 Scott Street
1 / 20

1021 Scott Street #219

A

San Diego, CA 92106

$449,000
NEW — 3d

Beds

Baths

1

Sqft

288

Year Built

1980

Days on Market

3

Property Type

Condo

HOA/mo

$400

MLS ID

NDP2604430

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

Virtual Tour

About This Property

Shelter Island paradise living with surrounding harbor beauty of La Playa Point Loma. Top level fully remodeled condo with south facing views to boats/harbor! Equipped with full kitchen/refrig/stove/microwave-conventional oven. One of only few units with a Mini-split AC & Heating. Newer Queen size Murphy bed for comfortable sleep. Nicely remodeled with white quartz countertop, laminate flooring, paint, bathroom tile/sink, modern lighting and furniture. Can be sold furnished. Great to enjoy a quiet harbor location near boating/marina/yacht club. Community has a Heated pool, firepit and tables with water views, gym, pool table, clubhouse, bike storage, and gated underground garage assigned parking space. Pets allowed. Elevator to unit from parking, no steps. 5 min to Downtown/Little Italy/Airport. Beaches and trails walking distance. Don't wait this one wont last!

Mortgage Calculator

Est. Monthly Payment

$3,250

Principal & Interest$2,270
Property Tax$449
Insurance$131
HOA$400
%($89,800)
%

Location

Loading map...

Investment Score

64A
Est. Monthly Rent
$2,919
Monthly Cashflow

Rent − PITIA

$-331
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,377

Mortgage (P+I)
$2,270
Cap Rate
2.39%
Cash-on-Cash
-18.40%
DSCR

Need ≥ 1.25 for DSCR loan

0.90
Break-even Rent
$4,707

NOI (Annual)
$10,722
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