1465 C Street 3511

1465 C Street 3511

A

San Diego, CA 92101

$375,000

Beds

1

Baths

1

Sqft

721

Year Built

2003

Days on Market

224

Property Type

Condo

HOA/mo

$731

MLS ID

CV25266674

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

About This Property

Gorgeous turnkey corner unit on 5th floor at Union Square condominium in the heart of downtown San Diego. This condo is South/West facing, bringing in tons of natural light. Features open concept living. Spacious kitchen with plenty of prep space, granite countertops and gas range, stainless steel appliances. The large bedroom can be enclosed by sliding screens and features a breezy ceiling fan. Central A/C. Washer & dryer in unit. Spacious bathroom with a large tub. Assigned parking space for ultimate convenience comes with storage cage as well. Residents of Union Square enjoy access to an impressive array of amenities, including onsite management, a fully equipped gym with sauna and jacuzzi, BBQ areas, a clubhouse, community EV charging stations, fountains, scenic courtyards, and secured building and parking. This beautiful Union Square building is located just minutes from top restaurants, shopping, entertainment, Punch Bowl Social, the Hive, the Ball Park and San Diego City College. Easy access to the 163, 5, and 94 freeways. FHA/VA approved.

Mortgage Calculator

Est. Monthly Payment

$3,112

Principal & Interest$1,896
Property Tax$375
Insurance$109
HOA$731
%($75,000)
%

Investment Score

46B
Est. Monthly Rent
$2,438
Monthly Cashflow

Rent − PITIA

$-673
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,546

Mortgage (P+I)
$1,896
Cap Rate
1.12%
Cash-on-Cash
-24.74%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$4,446

NOI (Annual)
$4,197
Price-to-Rent

Lower = better for investors

12.8

* 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