1580 Union Street San Diego

1580 Union Street San Diego

A

, CA 92101

$509,995

Beds

1

Baths

1

Sqft

681

Year Built

2004

Days on Market

49

Property Type

Condo

HOA/mo

$645

MLS ID

2600909SD

Description

SELLER MOTIVATED WITH PRICE REDUCTION!! Live in the most popular neighborhood, Little Itally. La Vita is steps to the main Piazza and some of the best restaurants in Downtown San Diego. This 1 bed/1 bath with a spacious balcony overlooking the award winning courtyard with a water feature and lush landscaping offers the quiet living in downtown San Diego. Granite Countertops, stainless steel appliances, breakfast bar and spacious combined living & dining area. Resort like amenities, include pool, spa, fitness club, community room and courtyard BBQ's. This is life at its best in Little Italy!

Mortgage Calculator

Est. Monthly Payment

$3,883

Principal & Interest$2,579
Property Tax$510
Insurance$149
HOA$645
%($101,999)
%

Investment Score

81A
Est. Monthly Rent

Market Rent Estimate

$4,957
Monthly Cashflow

Rent − PITI − HOA

+$1,074
Full Cashflow

Incl. vacancy, PM, maint, capex

$-491

Mortgage (P+I)
$2,579
Cap Rate
4.91%
Cash-on-Cash
12.64%
DSCR
1.92
Break-even Rent
$3,883

NOI (Annual)
$25,055
Price-to-Rent

Lower = better for investors

8.6

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

Get Expert AnalysisOpen Full Calculator