1240 India Street

1240 India Street

D

San Diego, CA 92101

$968,000
NEW — 2d on market

Beds

2

Baths

2

Sqft

1,220

Year Built

2003

Days on Market

2

Property Type

Condo

HOA/mo

$868

MLS ID

TR26044910

View on MLS

Description

Elevated Modern Coastal Living at TREO Unit #2101 with Private Balcony Sweeping Harbor Vistas and the vibrant energy of Little Italy.This high-rise 21st-floor residence features a private balcony perfect for savoring stunning sunsets over the San Diego Harbor, Point Loma, and Coronado Islands. TREO provides a comprehensive luxury lifestyle, including 24-hour onsite security, concierge, heated pool, spa, BBQ area, community room, and fitness center. Two dedicated side-by-side parking spaces (430 & 431) come with the unit. This 2-bedroom, 2-bath residence features an open floor plan filled with natural light from floor-to-ceiling windows. The living area includes a gas fireplace and recessed lighting, creating a warm and comfortable space. The remodeled kitchen offers Curava recycled glass countertops, a breakfast bar with extra storage, European-style cabinetry. A sleek, integrated range hood for a seamless look. Upgraded cork flooring runs throughout the home—eco-friendly, hypoallergenic, and comfortable underfoot. Dual-zone HVAC with Nest thermostats allows remote temperature control for both living and bedroom areas. Both bathrooms have been updated with new vanities and natural Silestone quartz countertops for a modern finish. Located just steps from Little Italy’s popular Farmers Market, top dining, the Embarcadero, Seaport Village, and the Cruise Ship Terminal, this home offers convenience, style, and vibrant waterfront living in one of San Diego’s most desirable neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$7,013

Principal & Interest$4,895
Property Tax$968
Insurance$282
HOA$868
%($193,600)
%

Investment Score

4D
Est. Monthly Rent

Market Rent Estimate

$4,427
Monthly Cashflow

Rent − PITI − HOA

$-2,586
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,411

Mortgage (P+I)
$4,895
Cap Rate
0.60%
Cash-on-Cash
-16.03%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.90
Break-even Rent
$7,013

NOI (Annual)
$5,809
Price-to-Rent

Lower = better for investors

18.2

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator