1435 Essex
1 / 15

1435 Essex #7

C

San Diego, CA 92103

$575,000
NEW — 2d

Soft Appraisal Value: $565,400 · 1.7% above estimate

Beds

2

Baths

1

Sqft

609

Year Built

1981

Days on Market

2

Property Type

Condo

HOA/mo

$490

MLS ID

260015457SD

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

About This Property

Most affordable 2br in Hillcrest. Garage off alley plus one additional tandem spot. Washer and dryer in unit. Real fireplace. Air conditioning. Secure gated entry building. Loads of storage. These units are not often available. Come have a look!!

Mortgage Calculator

Est. Monthly Payment

$4,140

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$490
%($115,000)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$2,562
Monthly Cashflow

Rent − PITIA

$-1,579
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,647

Mortgage (P+I)
$2,908
Cap Rate
0.54%
Cash-on-Cash
-27.62%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$6,000

NOI (Annual)
$3,127
Price-to-Rent

Lower = better for investors

18.7

* 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