1465 C Street

1465 C Street

B

San Diego, CA 92101

$649,000

Beds

2

Baths

2

Sqft

1,271

Year Built

2003

Days on Market

56

Property Type

Condo

HOA/mo

$799

MLS ID

NDP2600115

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

Virtual Tour

About This Property

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

$4,919

Principal & Interest$3,282
Property Tax$649
Insurance$189
HOA$799
%($129,800)
%

Location

Loading map...

Investment Score

33C
Est. Monthly Rent
$3,570
Monthly Cashflow

Rent − PITIA

$-1,349
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,711

Mortgage (P+I)
$3,282
Cap Rate
1.06%
Cash-on-Cash
-25.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$7,090

NOI (Annual)
$6,853
Price-to-Rent

Lower = better for investors

15.1

* 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