1225 Island
1 / 20

1225 Island #103

D

San Diego, CA 92101

$699,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,305

Year Built

2005

Days on Market

2

Property Type

Condo

HOA/mo

$657.24

MLS ID

260013705SD

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

About This Property

PERFECT FOR ROOMMATES! 2 Bedrooms, 2 Bathrooms, 2 parking spaces. 1 Bedroom/1 Bath Upstairs & 1 Bedroom/1 Bath Downstairs! 2 ENTRANCES! Granite Counters, beautiful Appliances, Cabinets, laundry indoors. Close to all Downtown. Walk to Gaslamp District, Petco Park, Waterfront, Shopping. Across street from 5-Star Restaurant, 2 PARKING SPACES in Secure garage. Private balcony. New WOOD floors installed (NO CARPET), new paint throughout! VERY LOW MONTHLY HOA FEE! Look at price per square foot! Park Boulevard East is conveniently located in the heart of East Village. Walk to everything Downtown. This unique 2 story floor plan is perfect for roommates as 1 bedroom is located downstairs and 1 bedroom is located upstairs and there are 2 entrances for the property. 2 PARKING SPACES in secure parking garage located under community!! VERY LOW MONTHLY HOA FEES !

Mortgage Calculator

Est. Monthly Payment

$5,095

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$657
%($139,800)
%

Location

Loading map...

Investment Score

28D
Est. Monthly Rent
$3,420
Monthly Cashflow

Rent − PITIA

$-1,675
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,044

Mortgage (P+I)
$3,535
Cap Rate
0.84%
Cash-on-Cash
-26.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$7,373

NOI (Annual)
$5,888
Price-to-Rent

Lower = better for investors

17.0

* 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