1601 India
1 / 20

1601 India #509

B

San Diego, CA 92101

$639,000
NEW — 3d

Soft Appraisal Value: $634,000 · 0.8% above estimate

Beds

2

Baths

2

Sqft

935

Year Built

2003

Days on Market

3

Property Type

Condo

HOA/mo

$603

MLS ID

260015314SD

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

Virtual Tour

About This Property

Enjoy the best of Little Italy from this top-floor residence in one of downtown San Diego’s most vibrant and walkable neighborhoods. Just steps from acclaimed restaurants, cafés, breweries, boutiques, waterfront strolls, and the iconic Little Italy Mercato, this home offers the perfect blend of city energy and everyday convenience. Located in an intimate community of just 88 residences, this home enjoys no neighbors above, north-facing views, and a more relaxed living experience than many downtown high-rises. Interior upgrades include new HVAC and washer/dryer, energy-efficient appliances, and a clean, modern design. TWO coveted parking spaces, easy access to transit, and proximity to San Diego International Airport complete this exceptional urban retreat.

Mortgage Calculator

Est. Monthly Payment

$4,660

Principal & Interest$3,231
Property Tax$639
Insurance$186
HOA$603
%($127,800)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,465
Monthly Cashflow

Rent − PITIA

$-1,194
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,524

Mortgage (P+I)
$3,231
Cap Rate
1.33%
Cash-on-Cash
-23.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$6,742

NOI (Annual)
$8,491
Price-to-Rent

Lower = better for investors

15.4

* 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