1 / 14

1270 Cleveland Ave #131

San Diego, CA 92103

$625,000

Soft Appraisal Value: $622,400 · 0.4% above estimate

Beds

Baths

Sqft

949

Year Built

1991

Days on Market

Property Type

Condo

HOA/mo

$615

MLS ID

260005424SD

This property is in San Diego (92103). View neighborhood stats →

Virtual Tour

About This Property

COME SEE THIS NICE UNIT IN THE IN THE VIBRANT UPTOWN DISTRICT. THIS NICE 2 BEDROOM 2 BATH CORNER UNIT FEAUTURES A SINGLE LEVEL LAYOUT WITH BIG WINDOWS FOR NATURAL LIGHT. KITCHEN HAS GRANITE COUNTER TOPS AND VERY NICE TILE FOR FLOORING. A VERY WALKABLE AREA AS CLOSE TO MANY RESTUARANTS AND SHOPS.

Mortgage Calculator

Est. Monthly Payment

$4,583

Principal & Interest$3,160

Property Tax$625

Insurance$182

HOA$615

Down Payment

%($125,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,336

Comp Average

$2,252

1030 Robinson Ave

1bd / 1ba · 650 sqft · Condo

$446K

Est. $2,539/mo

4057 Brant St

1bd / 1ba · 469 sqft · Condo

$430K

Est. $2,039/mo

4180 Cleveland Ave

1bd / 1ba · 520 sqft · Condo

$423K

Est. $2,222/mo

3620 Park Boulevard

1bd / 1ba · 525 sqft · Condo

$429K

Est. $2,065/mo

1756 Essex St.

1bd / 1ba · 608 sqft · Condo

$450K

Est. $2,394/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

37C

Est. Monthly Rent

$3,336

Monthly Cashflow

Rent − PITIA

$-1,246

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,534

Mortgage (P+I)

$3,160

Cap Rate

1.20%

Cash-on-Cash

-24.33%

DSCR

Need ≥ 1.25 for DSCR loan

0.73

Break-even Rent

$6,627

NOI (Annual)

$7,511

Price-to-Rent

Lower = better for investors

15.6

* 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 Analysis Open Full Calculator