1225 Island Ave.
1 / 20

1225 Island Ave. #304

C

San Diego, CA 92101

$652,500
NEW — 1d

Beds

2

Baths

2

Sqft

1,172

Year Built

2005

Days on Market

1

Property Type

Condo

HOA/mo

$623.93

MLS ID

260009635SD

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

Virtual Tour

About This Property

Step into this light filled, oversized 2 bedroom, 2 bath elevated condo, perfectly located just blocks from Petco Park, home of the San Diego Padres. Designed for both comfort and style, this thoughtfully laid out floor plan offers exceptional storage throughout, an uncommon find in downtown living. The upgraded kitchen features a sleek range hood, designer custom backsplash, wine refrigerator, and modern finishes, with the convenience of a full sized side-by-side washer & dryer. This home also includes two dedicated parking spaces and a private storage locker, rare and valuable perks in this prime location. Enjoy the best of downtown San Diego right outside your door, from dining and entertainment to vibrant city life, all with the added benefit of low HOA fees. Step into this light filled, oversized 2 bedroom, 2 bath elevated condo, perfectly located just blocks from Petco Park, home of the San Diego Padres. Designed for both comfort and style, this thoughtfully laid out floor plan offers exceptional storage throughout, an uncommon find in downtown living. The upgraded kitchen features a sleek range hood, designer custom backsplash, wine refrigerator, and modern finishes, with the convenience of a full sized side-by-side washer & dryer. This home also includes two dedicated parking spaces and a private storage locker, rare and valuable perks in this prime location. Enjoy the best of downtown San Diego right outside your door, from dining and entertainment to vibrant city life, all with the added benefit of low HOA fees.

Mortgage Calculator

Est. Monthly Payment

$4,766

Principal & Interest$3,299
Property Tax$653
Insurance$190
HOA$624
%($130,500)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,589
Monthly Cashflow

Rent − PITIA

$-1,177
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,546

Mortgage (P+I)
$3,299
Cap Rate
1.39%
Cash-on-Cash
-23.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$6,896

NOI (Annual)
$9,040
Price-to-Rent

Lower = better for investors

15.2

* 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