1150 J
1 / 20

1150 J #603

B

San Diego, CA 92101

$399,900
NEW — 3d

Beds

Baths

1

Sqft

571

Year Built

2005

Days on Market

3

Property Type

Condo

HOA/mo

$600

MLS ID

260011992SD

This property is in San Diego (92101). View neighborhood stats →

About This Property

Step right into stylish East Village living! Relax in your quiet retreat or take advantage of top-notch community amenities including a fitness center, BBQ area, community room, and 24/7 security. Outside your door, you'll find everything walkable: award-winning dining, cozy cafes, trendy boutiques, live entertainment, the Little Italy Farmer's Market, Waterfront Park, Petco Park, Balboa Park, Seaport Village, and more. Even the train, trolley, and airport are just minutes away! One secure parking space and storage. The updated kitchen shines with cherry cabinets, granite counters, and stainless-steel appliances.

Mortgage Calculator

Est. Monthly Payment

$3,139

Principal & Interest$2,022
Property Tax$400
Insurance$117
HOA$600
%($79,980)
%

Location

Loading map...

Investment Score

53B
Est. Monthly Rent
$2,599
Monthly Cashflow

Rent − PITIA

$-540
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,471

Mortgage (P+I)
$2,022
Cap Rate
1.65%
Cash-on-Cash
-22.07%
DSCR

Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$4,509

NOI (Annual)
$6,613
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