1277 Kettner Blvd.
1 / 20

1277 Kettner Blvd. #505

D

San Diego, CA 92101

$879,000
NEW — 1d

Beds

2

Baths

2

Sqft

1,010

Year Built

2003

Days on Market

1

Property Type

Condo

HOA/mo

$835

MLS ID

260009603SD

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

Virtual Tour

About This Property

Top-floor residence at Treo on Kettner, just steps from Little Italy and the Embarcadero. Located in the mid-rise section, this light-filled condo features vaulted ceilings and two patios including an oversized outdoor space that lives like a second living room. Includes side-by-side parking and access to resort-style amenities: pool, fitness center, stylish lounge, and BBQ areas surrounded by lush landscaping. Enjoy rare space and tranquility in a prime, walkable Downtown San Diego location.

Mortgage Calculator

Est. Monthly Payment

$6,415

Principal & Interest$4,445
Property Tax$879
Insurance$256
HOA$835
%($175,800)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$3,669
Monthly Cashflow

Rent − PITIA

$-2,746
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,322

Mortgage (P+I)
$4,445
Cap Rate
0.17%
Cash-on-Cash
-29.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$9,282

NOI (Annual)
$1,472
Price-to-Rent

Lower = better for investors

20.0

* 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 AnalysisOpen Full Calculator