1160 9th Ave San Diego

1160 9th Ave San Diego

D

, CA 92101

$847,900

Beds

2

Baths

2

Sqft

1,160

Year Built

2027

Days on Market

56

Property Type

Condo

HOA/mo

$1,236

MLS ID

2600410SD

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. This 5th floor east facing residence is just steps away from the ~15,000 sf lushly landscaped pool terrace. Residence 502 features a split bedroom layout, each with a walk-in closet, integrated Bosch kitchen appliances with Zephyr hood, kitchen island with waterfall edge, polished chrome Kohler fixtures, Caesarstone quartz countertops with polished tile backsplash, primary bathroom with dual vanity sinks, and glass enclosed shower, front-loading full-size washer and dryer along with a spacious balcony. 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

$6,619

Principal & Interest$4,287
Property Tax$848
Insurance$247
HOA$1,236
%($169,580)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$2,040
Monthly Cashflow

Rent − PITI − HOA

$-4,578
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,754

Mortgage (P+I)
$4,287
Cap Rate
-2.08%
Cash-on-Cash
-32.40%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$6,618

NOI (Annual)
$-17,600
Price-to-Rent

Lower = better for investors

34.6

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

Get Expert AnalysisOpen Full Calculator