1435 India St
1 / 20

1435 India St #406

B

San Diego, CA 92101

$445,000
NEW — 2d

Soft Appraisal Value: $443,900 · 0.2% above estimate

Beds

1

Baths

1

Sqft

728

Year Built

2005

Days on Market

2

Property Type

Condo

HOA/mo

$530

MLS ID

260012810SD

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

Virtual Tour

About This Property

This beautifully updated single level 1br condo in the highly desirable Portico community offers easy urban living. Laminate floors, updated kitchen, private laundry, dedicated parking & generous living spaces are featured here. Functional living with a lifestyle that's hard to beat. Just 3 blocks from San Diego Bay, Waterfront Park & the historic Star of India. Morning walks on the water front, Little Italy's incredible restaurants & cafés just outside your door, nearby farmers markets, museums & easy access to all that Downtown has to offer. Affordable HOA dues, unbeatable location & move in ready condition. Perfect for busy professionals, a 2nd home or your San Diego pied-a-terre. This home checks all the boxes!

Mortgage Calculator

Est. Monthly Payment

$3,355

Principal & Interest$2,250
Property Tax$445
Insurance$130
HOA$530
%($89,000)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$2,651
Monthly Cashflow

Rent − PITIA

$-704
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,685

Mortgage (P+I)
$2,250
Cap Rate
1.52%
Cash-on-Cash
-22.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$4,839

NOI (Annual)
$6,785
Price-to-Rent

Lower = better for investors

14.0

* 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