1160 9th Ave

1160 9th Ave #502

D

San Diego, CA 92101

$561,900
NEW — 5d on market

Soft Appraisal Value: $842,300 · 33.3% below estimate

Beds

1

Baths

1

Sqft

620

Year Built

2027

Days on Market

5

Property Type

Condo

HOA/mo

$1,114

MLS ID

260006855SD

View on MLS

Description

Welcome to Andia by Bosa Development. Now selling and already under construction, Andia is the first new Downtown San Diego condominium high-rise in nearly 8 years. Featuring resort-like amenities and sophisticated interior design, the residences at Andia offer a seamless blend of style and comfort with the city as your backdrop. Featuring a desirable southern exposure, Residence 1209 boasts integrated Bosch kitchen appliances with Zephyr hood, kitchen island with waterfall edge, polished chrome Kohler fixtures, Caesarstone quartz countertops with polished tile backsplash, front-loading full-size washer and dryer and spacious balcony with impressive city views. Andia by Bosa Development brings new heights to Downtown San Diego. Featuring modern design and resort-styled amenities, Andia soars 40 stories above the center of the city, showcasing 399 thoughtfully appointed 1- to 3-bedroom residences ranging in size from ~620 to ~1,729 square feet with two contemporary finish palettes. This is not an offer to sell but intended for information only. The developer reserves the right to make modification in materials, specifications, plans, pricing, designs, scheduling and delivery without prior notice. Renderings, photography, illustrations and other information described herein are representative only and are not intended to reflect any specific feature or view when built. No representation and warranties are made with regard to the accuracy, completeness or suitability of the information published herein.

Mortgage Calculator

Est. Monthly Payment

$4,681

Principal & Interest$2,841
Property Tax$562
Insurance$164
HOA$1,114
%($112,380)
%

Investment Score

0D
Est. Monthly Rent
$2,783
Monthly Cashflow

Rent − PITI − HOA

$-1,898
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,007

Mortgage (P+I)
$2,841
Cap Rate
-0.35%
Cash-on-Cash
-32.10%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$6,688

NOI (Annual)
$-1,983
Price-to-Rent

Lower = better for investors

16.8

* 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