1388 Kettner
1 / 20

1388 Kettner #2305

D

San Diego, CA 92101

$1,145,000
NEW — 0d

Soft Appraisal Value: $1,110,300 · 3.1% above estimate

Beds

2

Baths

2

Sqft

1,170

Year Built

2019

Days on Market

0

Property Type

Condo

HOA/mo

$1,316.77

MLS ID

260012906SD

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

About This Property

Experience upscale downtown living in Savina, one of Downtown San Diego’s newest luxury high-rise communities. This east-facing 2 bed 2bath residence on the 23rd floor features an open-concept layout with a spacious kitchen, tile backsplash and oversized island ideal for dining and entertaining. The thoughtfully designed floorplan places the bedrooms on opposite sides of the home for added privacy, each offering plush carpet and city skyline views. Ideally situated where Little Italy meets the waterfront, Savina is just moments from renowned dining, shopping, the trolley, train station, ferry landing, and San Diego International Airport.

Mortgage Calculator

Est. Monthly Payment

$8,585

Principal & Interest$5,790
Property Tax$1,145
Insurance$334
HOA$1,317
%($229,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,690
Monthly Cashflow

Rent − PITIA

$-4,896
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,698

Mortgage (P+I)
$5,790
Cap Rate
-0.95%
Cash-on-Cash
-35.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$12,389

NOI (Annual)
$-10,904
Price-to-Rent

Lower = better for investors

25.9

* 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