1270 Cleveland Ave
1 / 20

1270 Cleveland Ave #K301

D

San Diego, CA 92103

$799,000

Beds

2

Baths

2

Sqft

1,077

Year Built

1991

Days on Market

53

Property Type

Condo

HOA/mo

$615

MLS ID

PTP2601857

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

Virtual Tour

About This Property

TOP CORNER UNIT – Larger 2 Bedroom / 2 Bathroom 1077 SQ FT condo with private balcony in Uptown District. This top floor unit features a dual-primary layout that could be perfect for a roommate situation. Spacious living room has attached dining area with newer flooring. Large closets in the bedrooms, in unit laundry, 2 spaces in secure garage. The Uptown District offers so much for its residents! Year-round heated pool, spa, dog park, gym, BBQ area and EV charging stations. Attached directly to the Trader Joe’s and Ralph’s shopping center. Conveniently located in the vibrant Hilcrest location. Local shopping, restaurants, coffee, nightlife and the ability to complete your routine errands within a close proximity. Close to major freeways and parks.

Mortgage Calculator

Est. Monthly Payment

$5,687

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$615
%($159,800)
%

Location

Loading map...

Investment Score

18D
Est. Monthly Rent
$3,423
Monthly Cashflow

Rent − PITIA

$-2,264
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,717

Mortgage (P+I)
$4,040
Cap Rate
0.48%
Cash-on-Cash
-27.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$8,251

NOI (Annual)
$3,875
Price-to-Rent

Lower = better for investors

19.5

* 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