1150 J Street

1150 J Street

D

San Diego, CA 92101

$499,000

Beds

1

Baths

1

Sqft

735

Year Built

2005

Days on Market

26

Property Type

Condo

HOA/mo

$545

MLS ID

PTP2600927

Description

Located on the 7th floor of the Metrome building, this bright and spacious unit offers a prime downtown location with city views. Enjoy the convenience of gated, underground parking and an array of desirable amenities including a fully-equipped gym, storage area, and a stylish entertainment room. The interior features granite countertops, a serving bar, stainless steel appliances, and maple cabinetry. With an open floor plan and plenty of natural light, this unit feels both inviting and spacious. Additional perks include an in-unit washer/dryer and a serene courtyard perfect for relaxing. This property is walking distance to Petco Park and East Village and it is very close to the trolly for access to UTC, Mission Valley and more.

Mortgage Calculator

Est. Monthly Payment

$3,713

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$545
%($99,800)
%

Investment Score

26D
Est. Monthly Rent

Market Rent Estimate

$3,232
Monthly Cashflow

Rent − PITI − HOA

$-481
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,640

Mortgage (P+I)
$2,523
Cap Rate
2.12%
Cash-on-Cash
-5.79%
DSCR
1.28
Break-even Rent
$3,713

NOI (Annual)
$10,594
Price-to-Rent

Lower = better for investors

12.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator