1240 India

1240 India #111

D

San Diego, CA 92101

$899,000

Soft Appraisal Value: $952,800 · 5.6% below estimate

Beds

2

Baths

2.5

Sqft

1,470

Year Built

2003

Days on Market

31

Property Type

Condo

HOA/mo

$980

MLS ID

260005214SD

View on MLS

Description

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

$6,687

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$980
%($179,800)
%

Investment Score

1D
Est. Monthly Rent
$4,147
Monthly Cashflow

Rent − PITIA

$-2,540
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,243

Mortgage (P+I)
$4,546
Cap Rate
0.40%
Cash-on-Cash
-28.32%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$9,657

NOI (Annual)
$3,636
Price-to-Rent

Lower = better for investors

18.1

* 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