1601 Kettner
1 / 18

1601 Kettner #5

C

San Diego, CA 92101

$578,000
NEW — 0d

Beds

1

Baths

1

Sqft

792

Year Built

2001

Days on Market

0

Property Type

Townhouse

HOA/mo

$375

MLS ID

260010518SD

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

About This Property

Incredible central location, this modern sleek walk-up townhouse steps away from the vibrant heart of Little Italy. Clean modern lines and polished concrete floors give this place a true urban feel. Enjoy a downstairs patio and an additional sun porch off of the second level bedroom. Unique loft in 31 unit gated community designed by award-winning architect Jonathan Segal. Walk to Saturday Farmers Market, Amici Park, Waterfront Park, local bistros, pubs, restaurants, cafes, boutiques and art galleries. CC&R's designated Live/Work.

Mortgage Calculator

Est. Monthly Payment

$4,044

Principal & Interest$2,923
Property Tax$578
Insurance$169
HOA$375
%($115,600)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,699
Monthly Cashflow

Rent − PITIA

$-1,346
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,448

Mortgage (P+I)
$2,923
Cap Rate
0.99%
Cash-on-Cash
-25.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$5,878

NOI (Annual)
$5,695
Price-to-Rent

Lower = better for investors

17.8

* 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