1441 9th Ave 103

1441 9th Ave 103

C

San Diego, CA 92101

$876,000

Beds

3

Baths

2

Sqft

1,391

Year Built

2008

Days on Market

Property Type

Condo

HOA/mo

$1,010

MLS ID

260017357SD

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

About This Property

ARIA, top of Cortez Hill. Fabulous residence w/14' floor windows. 3 bed, 2 bath, Huge Laundry ROOM w/full size washer/dryer. Great natural light throughout. Features over-sized 30' x 12' private patio, perfect for entertaining large group or a romantic evening for 2. Includes walk-in pantry, highly upgraded finishes in bathrooms & kitchen, Beautiful hardwood floors & 2 parking spaces. Open floor plan & natural light of this exquisite residence. Property is Leased until 01/31/27 at $4,400.00 per month. Aria has a lap swimming pool, spa, well-equipped fitness room, community room for entertaining or use as a private meeting space, on-site property management and daily cleaning service of all common areas.

Mortgage Calculator

Est. Monthly Payment

$6,571

Principal & Interest$4,430
Property Tax$876
Insurance$255
HOA$1,010
%($175,200)
%

Investment Score

10D
Est. Monthly Rent
$3,942
Monthly Cashflow

Rent − PITIA

$-2,629
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,265

Mortgage (P+I)
$4,430
Cap Rate
0.23%
Cash-on-Cash
-29.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$9,481

NOI (Annual)
$1,972
Price-to-Rent

Lower = better for investors

18.5

* 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