1240 India
1 / 20

1240 India #111

C

San Diego, CA 92101

$849,000

Soft Appraisal Value: $952,800 · 10.9% below estimate

Beds

2

Baths

2.5

Sqft

1,470

Year Built

2003

Days on Market

34

Property Type

Condo

HOA/mo

$980

MLS ID

260005214SD

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

About This Property

Welcome to this spacious two-story residence in the sought-after Columbia District of Downtown San Diego. This 2-bedroom, 3-bath condo offers a rare blend of convenience and privacy with both lobby access through the front desk and direct street entry leading to an expansive private patio. Residents of the Treo enjoy resort-style amenities including a pool, spa, fitness center, clubhouse, and beautifully designed outdoor spaces. Located just moments from San Diego’s finest cafes, restaurants, waterfront attractions, and vibrant city life.

Mortgage Calculator

Est. Monthly Payment

$6,370

Principal & Interest$4,293
Property Tax$849
Insurance$248
HOA$980
%($169,800)
%

Location

Loading map...

Investment Score

19D
Est. Monthly Rent
$4,250
Monthly Cashflow

Rent − PITIA

$-2,120
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,805

Mortgage (P+I)
$4,293
Cap Rate
0.69%
Cash-on-Cash
-26.89%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$9,192

NOI (Annual)
$5,856
Price-to-Rent

Lower = better for investors

16.6

* 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