1270 Cleveland Ave

San Diego, CA 92103

$650,000

NEW — 5d on market

Beds

Baths

Sqft

949

Year Built

1991

Days on Market

Property Type

Condo

HOA/mo

$615

MLS ID

260005424SD

🏠 Virtual Tour View on MLS

Description

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

$4,741

Principal & Interest$3,287

Property Tax$650

Insurance$190

HOA$615

Down Payment

%($130,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,141

Comp Average

$2,243

1030 Robinson Ave

1bd / 1ba · 675 sqft · Condo

$440K

Est. $2,562/mo

4180 Cleveland Ave

1bd / 1ba · 520 sqft · Condo

$425K

Est. $2,229/mo

3950 Cleveland Avenue

1bd / 1ba · 524 sqft · Condo

$470K

Est. $2,291/mo

4057 Brant St

1bd / 1ba · 469 sqft · Condo

$460K

Est. $1,873/mo

3932 9th Ave

1bd / 1ba · 535 sqft · Condo

$469K

Est. $2,258/mo

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

Investment Score

Est. Monthly Rent

$2,141

Monthly Cashflow

Rent − PITI − HOA

$-2,601

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,635

Mortgage (P+I)

$3,287

Cap Rate

-0.64%

Cash-on-Cash

-24.01%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.45

Break-even Rent

$4,742

NOI (Annual)

$-4,177

Price-to-Rent

Lower = better for investors

25.3

* 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