1435 India Street

1435 India Street

D

San Diego, CA 92101

$499,000

Soft Appraisal Value: $485,500 · 2.8% above estimate

Beds

1

Baths

1

Sqft

838

Year Built

2005

Days on Market

10

Property Type

Condo

HOA/mo

$538

MLS ID

PTP2602093

Description

Little Italy! Big square footage! Low HOA dues! VA loan approved building! Great updated unit at Portico. Cool and private. Walk to absolutely everything: Farmers Market, dining, the waterfront, and soon, Whole Foods! Huge bedroom. Lots of closet space. In-unit laundry. One parking space. Community patio with BBQ on 2nd floor. Come take a look!

Mortgage Calculator

Est. Monthly Payment

$3,706

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$538
%($99,800)
%

Investment Score

4D
Est. Monthly Rent
$2,717
Monthly Cashflow

Rent − PITI − HOA

$-989
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,030

Mortgage (P+I)
$2,523
Cap Rate
1.19%
Cash-on-Cash
-24.41%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$5,353

NOI (Annual)
$5,919
Price-to-Rent

Lower = better for investors

15.3

* 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