This listing is no longer active

This page is kept for reference. Browse active listings →

1277 Kettner Blvd
1 / 20

1277 Kettner Blvd #102

D

San Diego, CA 92101

$869,000

Soft Appraisal Value: $848,000 · 2.5% above estimate

Beds

2

Baths

2.5

Sqft

1,234

Year Built

2003

Days on Market

46

Property Type

Condo

HOA/mo

$838.38

MLS ID

260007663SD

This property is in San Diego (92101). View neighborhood stats →

Virtual Tour

About This Property

VA Assumable Loan at 3%! interest rate! Discover this truly rare corner townhome unit in the sought-after Treo community! This private and rarely available corner unit offers convenience, privacy, and charm. With only one shared neighbor and extra windows throughout, this unit lives like a detached residence. Enjoy the ease of private walk-up access through your own street-level gated patio — perfect for pet owners and guests! Inside, soaring ceilings welcome you into a thoughtfully designed open floorplan. The main level features a modern kitchen with updated cabinetry, new stainless-steel appliances, fresh paint, stylish light fixtures, and a spacious island that flows into a dedicated dining area and private patio. The living room is warm and inviting with a cozy gas fireplace, there's a convenient half bath and plus ample under-staircase storage. Upstairs, you'll find two generously sized bedrooms with ceiling fans and each has its own en-suite bathroom, plus an in-unit stacked washer/dryer. The home includes one assigned parking space and a private storage unit, with easy access to rent a second parking space if needed. Treo residents enjoy an array of amenities including a pool, spa, fitness center, clubhouse, BBQ areas, and lushly landscaped courtyards. The community is pet-friendly with low HOA dues and an unbeatable walkable location. Located in the Columbia District, you’re just moments from the Trolley, Santa Fe Train Station, Seaport Village, Waterfront Park, and just steps from the vibrant neighborhood of Little Italy.

Mortgage Calculator

Est. Monthly Payment

$6,355

Principal & Interest$4,394
Property Tax$869
Insurance$253
HOA$838
%($173,800)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$4,472
Monthly Cashflow

Rent − PITIA

$-1,883
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,635

Mortgage (P+I)
$4,394
Cap Rate
1.05%
Cash-on-Cash
-25.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$9,193

NOI (Annual)
$9,107
Price-to-Rent

Lower = better for investors

16.2

* 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