1150 J Street

1150 J Street #116

A

San Diego, CA 92101

$761,000
NEW — 2d

Soft Appraisal Value: $752,600 · 1.1% above estimate

Beds

2

Baths

2

Sqft

1,394

Year Built

2005

Days on Market

2

Property Type

Condo

HOA/mo

$670

MLS ID

260016317SD

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

About This Property

Beautiful 2 bed 2 bath 1,394 sqft 1st floor condo in the heart of DT San Diego. This is one of the bigger units in all of DT and Just 2 blocks away from Petco Park, the Bay, and the famous Gaslamp Quarter for dinning and entertainment. Nestled in the middle of the East Village neighborhood there is plenty for you to see and do within walking distance.

Mortgage Calculator

Est. Monthly Payment

$5,501

Principal & Interest$3,848
Property Tax$761
Insurance$222
HOA$670
%($152,200)
%

Location

Loading map...

Investment Score

54B
Est. Monthly Rent
$4,941
Monthly Cashflow

Rent − PITIA

$-560
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,331

Mortgage (P+I)
$3,848
Cap Rate
2.39%
Cash-on-Cash
-18.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.90
Break-even Rent
$7,968

NOI (Annual)
$18,209
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