1213 Ave #H29
Btop 30%National City, CA 91950
An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.
Pass at asking: -$2,027/mo full cashflow at 20% down, 7.43% rate.
Works at $211,023 (56% under asking), or at 82% down.
Rent $2,560/mo from 10 leases of 1–3 bed condos & townhomes within 0.5 mi ($2,351–$2,716).
Beds
2
Baths
1
Sqft
924
Year Built
1980
Days on Market
53
Property Type
Townhouse
HOA/mo
$350
MLS ID
260022886SD
This property is in National City (91950). Browse neighborhood analytics →
About This Property
Prime location and truly move in ready first floor corner unit! One of the most affordable remodeled 2 bedroom townhomes in the area. Welcome to 1213 E Ave H29 - a bright and inviting corner unit that offers comfort, privacy, and an abundance of charm. The home features a beautiful kitchen with stainless steel appliances and gas cooking, a cozy fireplace, central AC and heat, and an in home washer and dryer. Step outside to your own private yard, and enjoy two parking spaces including a garage spot. Located in a private community with a pool and low HOA, this home offers an easy and comfortable lifestyle in a convenient location. Just blocks from expansive Kimball Park and close to shopping, schools, and freeway access. A remodeled home with great features, a private setting, and an affordable price point. Come see it for yourself!
Mortgage Calculator
Est. Monthly Payment
$3,602
Location
Loading map...
Zoned Schools
Elementary
John A. Otis Elementary · grades K-6 · National Elementary
Middle
National City Middle · grades 7-8 · Sweetwater Union High
High
Sweetwater High · grades 9-12 · Sweetwater Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$2,560
Comp Average
$2,041
801 National City
2bd / 1ba · 700 sqft · Condo
$330K
Est. $2,019/mo
3804 Willows Way
2bd / 1.5ba · 1,350 sqft · Condo
$560K
Est. $3,205/mo
801 National City Blvd
1bd / 1ba · 500 sqft · Condo
$299K
Est. $1,682/mo
801 National City Blvd
1bd / 1ba · 500 sqft · Condo
$320K
Est. $1,682/mo
801 National City Blvd
1bd / 1ba · 500 sqft · Condo
$306K
Est. $1,618/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 1–3 bed condos & townhomes within 0.5 mi · $2,351–$2,716
Blended 50/50 with the zip's market median ($2,559)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,027/mo short at 20% down; 82% down or +$2,633/mo rent closes it.
- Break-even price
- $211,023
- Break-even rent
- $5,193/mo
- Cashflow at 35% down
- −$1,533/mo
- Down payment to break even
- 82%
- Rate to break even
- Not reachable
56% under asking
$2,633/mo above the estimate
$389,500 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator