1240 India Street
1 / 20

1240 India Street #806

D

San Diego, CA 92101

$749,000
NEW — 2d

Soft Appraisal Value: $720,600 · 3.9% above estimate

Beds

1

Baths

1

Sqft

943

Year Built

2003

Days on Market

2

Property Type

Condo

HOA/mo

$820

MLS ID

PTP2603981

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

Virtual Tour

About This Property

Set high above the energy of Little Italy, this fully furnished urban retreat at TREO blends sleek luxury with effortless city living. This designer-curated 2-bedroom-style layout features a spacious primary suite plus a versatile den with a built-in Murphy bed, creating the perfect flex space for guests or a stylish work-from-home setup. Recently remodeled with a sophisticated modern aesthetic, the residence is offered exactly as pictured with high-end furnishings and curated décor throughout. The bright chef-inspired kitchen showcases quartz countertops, custom tile backsplash, and an eat-at bar with statement seating, flowing seamlessly into the open-concept dining and living spaces. A cozy fireplace and private balcony frame sparkling city views, creating the ultimate indoor-outdoor vibe for entertaining or unwinding above the city lights. The spacious primary bedroom offers a luxe boutique-hotel feel with a queen-sized bed and refined finishes, while the spa-inspired bathroom has been beautifully upgraded with modern tilework and designer fixtures. In-unit washer/dryer and one secured parking space, and storage unit add everyday convenience. Residents of TREO enjoy an elevated downtown lifestyle with resort-style amenities including concierge service, pool, hot tub, fitness center, business lounge, resident entertaining spaces, and outdoor BBQ areas — all in the heart of vibrant Little Italy, just steps from San Diego’s best dining, cafés, nightlife, and waterfront attractions.

Mortgage Calculator

Est. Monthly Payment

$5,575

Principal & Interest$3,787
Property Tax$749
Insurance$218
HOA$820
%($149,800)
%

Location

Loading map...

Investment Score

17D
Est. Monthly Rent
$3,368
Monthly Cashflow

Rent − PITIA

$-2,206
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,605

Mortgage (P+I)
$3,787
Cap Rate
0.29%
Cash-on-Cash
-28.88%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$8,050

NOI (Annual)
$2,186
Price-to-Rent

Lower = better for investors

18.5

* 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