1501 India St

1501 India St

D

San Diego, CA 92101

$699,000

Beds

1

Baths

2

Sqft

1,049

Year Built

2002

Days on Market

8

Property Type

Condo

HOA/mo

$780

MLS ID

260005440SD

View on MLS

Description

Experience the best of Little Italy living in this top floor condominium. Perfectly positioned in one of San Diego’s most sought-after neighborhoods, this residence offers effortless access to the waterfront, San Diego Bay, dining, cafés, shopping, and the iconic Little Italy Farmers Market. A light-filled and stylish urban retreat above the energy of the city, featuring an open layout designed for modern downtown living. Large windows invite natural light and showcase vibrant city surroundings, creating a seamless connection to San Diego’s indoor-outdoor lifestyle. Whether you’re entertaining before a night out or enjoying a quiet evening at home, the space is both functional and inviting. Located in the well-maintained Village Walk complex, this residence offers a true lock-and-leave lifestyle, ideal for a primary residence, second home, or investment property. Just minutes from the Embarcadero, Waterfront Park, and major transit routes, this home places you at the center of urban coastal living. Live steps from world-class restaurants, waterfront paths, and cultural attractions—where everyday life feels like a destination. This is Little Italy real estate at its most convenient and vibrant.

Mortgage Calculator

Est. Monthly Payment

$5,217

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$780
%($139,800)
%

Investment Score

0D
Est. Monthly Rent
$2,817
Monthly Cashflow

Rent − PITI − HOA

$-2,401
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,631

Mortgage (P+I)
$3,535
Cap Rate
-0.17%
Cash-on-Cash
-20.61%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$5,218

NOI (Annual)
$-1,157
Price-to-Rent

Lower = better for investors

20.7

* 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