1465 C Street San Diego

1465 C Street San Diego

D

, CA 92101

$659,000

Beds

2

Baths

2

Sqft

1,271

Year Built

2003

Days on Market

56

Property Type

Condo

HOA/mo

$799

MLS ID

NDP2600115

Description

Welcome to the Downtown's Union Square Bldg in the East Village across from SD City College ** This TWO Story penthouse features; private balcony + private rooftop deck + 2 bedrooms + Upstairs LOFT with Fireplace + 2 Full Bath ** New Dishwasher, Refrigerator, Microwave & In-Unit Washer/Dryer hookups ** Natural light flows from floor to ceiling windows ** 2 parking spots assigned in secured garage (284 & 285) ** The Union Square bldg amenities include: Gated Entry, Secured underground parking, Full Gym, Community Event Room, Hot Tub in gym & Saunas

Mortgage Calculator

Est. Monthly Payment

$4,982

Principal & Interest$3,332
Property Tax$659
Insurance$192
HOA$799
%($131,800)
%

Investment Score

3D
Est. Monthly Rent

Estimated Rent

$3,206
Monthly Cashflow

Rent − PITI − HOA

$-1,776
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,063

Mortgage (P+I)
$3,332
Cap Rate
0.49%
Cash-on-Cash
-16.17%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.96
Break-even Rent
$4,982

NOI (Annual)
$3,233
Price-to-Rent

Lower = better for investors

17.1

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

Get Expert AnalysisOpen Full Calculator