1435 India St San Diego

1435 India St San Diego

D

, CA 92101

$489,900

Beds

1

Baths

1

Sqft

728

Year Built

2005

Days on Market

28

Property Type

Condo

HOA/mo

$530

MLS ID

260002588SD

Description

Live in the heart of Little Italy, one of San Diego’s most vibrant and walkable neighborhoods! Step outside and stroll to boutique shopping, incredible dining, the Saturday Farmers Market, the train and trolley, Balboa & Petco Parks. This coveted location blends urban convenience with the charm and energy that makes Little Italy so desirable. Inside, this 4th-floor condo sits in an ideal southwest position, inviting in the best natural light throughout the day. The SPACIOUS bedroom offers plenty of room for a home office, and the unit includes a full-size washer and dryer for effortless living. The building features a charming courtyard with a BBQ area on the 2nd floor, perfect for relaxing or entertaining plus a gated, secure parking space. With lower HOA's and immaculate upkeep, this home is the perfect blend of comfort, style, and LOCATION!!!

Mortgage Calculator

Est. Monthly Payment

$3,640

Principal & Interest$2,477
Property Tax$490
Insurance$143
HOA$530
%($97,980)
%

Investment Score

37D
Est. Monthly Rent

Market Rent Estimate

$3,457
Monthly Cashflow

Rent − PITI − HOA

$-183
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,386

Mortgage (P+I)
$2,477
Cap Rate
2.67%
Cash-on-Cash
-2.24%
DSCR
1.40
Break-even Rent
$3,640

NOI (Annual)
$13,089
Price-to-Rent

Lower = better for investors

11.8

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator