1 / 16

1270 Cleveland Ave #131

San Diego, CA 92103

$649,000

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

$4,735

Principal & Interest$3,282

Property Tax$649

Insurance$189

HOA$615

Down Payment

%($129,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,376

Comp Average

$2,212

1030 Robinson Ave

1bd / 1ba · 650 sqft · Condo

$456K

Est. $2,578/mo

4180 Cleveland Ave

1bd / 1ba · 520 sqft · Condo

$425K

Est. $2,268/mo

4057 Brant St

1bd / 1ba · 469 sqft · Condo

$430K

Est. $1,941/mo

4296 5th Ave

1bd / 1ba · 670 sqft · Condo

$450K

Est. $2,268/mo

727 Robinson Ave

1bd / 1ba · 470 sqft · Condo

$449K

Est. $2,004/mo

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

Investment Score

35C

Est. Monthly Rent

$3,376

Monthly Cashflow

Rent − PITIA

$-1,359

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,676

Mortgage (P+I)

$3,282

Cap Rate

1.12%

Cash-on-Cash

-24.74%

DSCR

Need ≥ 1.25 for DSCR loan

0.71

Break-even Rent

$6,851

NOI (Annual)

$7,268

Price-to-Rent

Lower = better for investors

16.0

* 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