1150 21st Street

1150 21st Street #25

C

San Diego, CA 92102

$729,000

Soft Appraisal Value: $721,600 · 1.0% above estimate

Beds

2

Baths

2

Sqft

1,001

Year Built

2007

Days on Market

48

Property Type

Condo

HOA/mo

$637

MLS ID

260010408SD

This property is in San Diego (92102). View neighborhood stats →

Virtual Tour

About This Property

Amazing Spanish Villa is the ONLY One that Comes with an Extra-Large Private Storage Unit that is 10x15 Next to the Elevator for added Space & Convenience! Phenomenal Sunset Views of Downtown, Coronado Bridge & San Diego Bay! Gorgeous & Spacious 2 Bedroom and 2 Full Bath Corner Unit is Turn-Key ready and Fireworks can be seen from the comfort of your Private Balcony! Brand New Bamboo Floorings & Fresh Paint Throughout! Beautiful Kitchen with Granite Counters Tops, Cherry Wood Cabinetry, Nickel Finishes and S.S. Appliances with a Gas Stove. Large Livingroom & Dining Area with Tons of Windows and Plenty of Ocean Breeze to Enjoy with the Beautiful Views of San Deigo has to Offer that is Perfect for Entertaining Year-Round! Huge Primary Ensuite with Beautiful French Doors with More Views and has a Large Jetted Tub & Shower with a Huge Walk-In Closet for Extra Storage Space. Spacious Secondary Bedroom also has Beautiful French Doors and Mirror Closet. This Home has Tons of Natural Lighting Throughout and Comes with Custom Crown Molding, Recess Lighting, Central Heating & Air, WIFI Nest Thermostat and Full-Size Washer & Dryer. 2 Side by Side Parking Spaces # 12 & 13 that is Gated Underground. Welcome Home to Axos and Enjoy the Fireworks & Sunset by the Courtyard Fountain While Enjoying the Breathtaking Views of Beautiful San Diego within this Gated Mediterranean Inspiration Complex and a Call Box Allows Guests and Deliveries to Contact you for Access Directly from your Cellphone. Perched above Downtown Located in the Hot and Trendy Neighborhood of the Historic Golden Hill! Perfectly Positioned Near the 5, 94, and 163 Freeways and Just a 15-Minute Walk to Petco Park! This Location Offers Unbeatable Access to Downtown, South Park, and Balboa Park. This Community has Recently Undergone a Major Renovation, Including New Exterior Stucco, Roof, Updated Stairways, Balconies, and Walkways, Providing Both Style and Peace of Mind. San Diego Living at its Finest! ~ GOLDEN HILL’S BEST KEPT SECRET ~

Mortgage Calculator

Est. Monthly Payment

$5,265

Principal & Interest$3,686
Property Tax$729
Insurance$213
HOA$637
%($145,800)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,475
Monthly Cashflow

Rent − PITIA

$-1,790
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,197

Mortgage (P+I)
$3,686
Cap Rate
0.81%
Cash-on-Cash
-26.31%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$7,627

NOI (Annual)
$5,871
Price-to-Rent

Lower = better for investors

17.5

* 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