1601 India
1 / 20

1601 India #510

D

San Diego, CA 92101

$799,000
NEW — 1d

Soft Appraisal Value: $786,600 · 1.6% above estimate

Beds

2

Baths

2

Sqft

935

Year Built

2002

Days on Market

1

Property Type

Condo

HOA/mo

$603

MLS ID

260010751SD

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

About This Property

Experience all that downtown has to offer in the heart of it, the dynamic and vibrant neighborhood of Little Italy. This intimate residence offers a rare blend of energy and ease where you’re literally steps away from renowned restaurants, local cafés, breweries, boutiques, art galleries, waterfront walks, concerts and the iconic bi-weekly farmer’s market. This will appeal to those who appreciate a quieter, more connected living experience while still being in the center of it all. With just 88 units in the complex this residence offers a more serene and connected urban living experience. Being located on the top floor you have no neighbors above you. It stands apart from the surrounding towers, offering a sense of space and comfort that is hard to find downtown. Inside the home features thoughtful upgrades including luxury vinyl plank flooring and energy efficient appliances creating a clean, modern aesthetic with low maintenance living. Also convenience is unmatched, with easy access to the trolley, train station, and San Diego International Airport making it simple to get anywhere in the city, county or beyond. This is downtown living with a softer, more coastal edge, where vibrant city life meets everyday comfort.

Mortgage Calculator

Est. Monthly Payment

$5,675

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$603
%($159,800)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$3,647
Monthly Cashflow

Rent − PITIA

$-2,028
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,533

Mortgage (P+I)
$4,040
Cap Rate
0.76%
Cash-on-Cash
-26.53%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,235

NOI (Annual)
$6,088
Price-to-Rent

Lower = better for investors

18.3

* 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