1501 India St San Diego

1501 India St San Diego

C

, CA 92101

$729,000

Beds

1

Baths

2

Sqft

1,049

Year Built

2002

Days on Market

30

Property Type

Condo

HOA/mo

$780

MLS ID

260002445SD

View on MLS

Description

Unit 608 at Village Walk is where value meets vibrant city living in the heart of Little Italy. This top-floor loft-style residence delivers additional flex space for home office / guests, soaring ceilings, dramatic natural light, and a spacious open layout designed for modern urban energy. With approximately 1,049 square feet, two full baths, a flexible floor plan, and dual terraces capturing beautiful city views, it offers the scale and style buyers want—at a price point that stands out in today’s market. Positioned just steps from renowned dining, cafés, boutique shopping, and the waterfront, Residence 608 offers the full Little Italy lifestyle without the premium commanded by higher-priced units. Dynamic, bright, and competitively priced, this is downtown living with undeniable upside.

Mortgage Calculator

Est. Monthly Payment

$5,408

Principal & Interest$3,686
Property Tax$729
Insurance$213
HOA$780
%($145,800)
%

Investment Score

61C
Est. Monthly Rent

Market Rent Estimate

$5,933
Monthly Cashflow

Rent − PITI − HOA

+$525
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,447

Mortgage (P+I)
$3,686
Cap Rate
3.69%
Cash-on-Cash
4.32%
DSCR
1.61
Break-even Rent
$5,408

NOI (Annual)
$26,867
Price-to-Rent

Lower = better for investors

10.2

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

Get Expert AnalysisOpen Full Calculator