1270 Cleveland
1 / 20

1270 Cleveland #H128

D

San Diego, CA 92103

$575,000
NEW — 0d

Beds

1

Baths

1

Sqft

713

Year Built

1991

Days on Market

0

Property Type

Condo

HOA/mo

$557

MLS ID

PTP2604079

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

Virtual Tour

About This Property

Rarely available lower-level condo in Uptown District offering a quiet-feeling setting, abundant natural light in the bedroom, living room, and dining area, and only one shared wall. This beautifully updated home features quartz countertops, an updated bathroom, new flooring, new HVAC, and a private patio. Enjoy convenient access from the private gated underground parking, along with nearby elevator access. The unit is just steps from the elevator and ideally located close to the pool, gym, mailboxes, and community amenities. Uptown District features European and Mediterranean-inspired architecture in a gated setting that blends residential comfort with urban convenience. Located near The HUB Hillcrest, shopping, dining, and the weekly Farmers Market, this home offers a wonderful combination of convenience, privacy, and updated living in a sought-after Hillcrest location.

Mortgage Calculator

Est. Monthly Payment

$4,207

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$557
%($115,000)
%

Location

Loading map...

Investment Score

20D
Est. Monthly Rent
$2,158
Monthly Cashflow

Rent − PITIA

$-2,050
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,025

Mortgage (P+I)
$2,908
Cap Rate
-0.25%
Cash-on-Cash
-31.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$6,087

NOI (Annual)
$-1,410
Price-to-Rent

Lower = better for investors

22.2

* 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