1 / 20

1611 Pentecost Way #3

San Diego, CA 92105

$409,000

Beds

Baths

Sqft

813

Year Built

1980

Days on Market

Property Type

Condo

HOA/mo

$455

MLS ID

260006655SD

This property is in San Diego (92105). View neighborhood stats →

About This Property

Updated 2BR/1BA condo in gated community featuring wood-style flooring, remodeled kitchen with white shaker cabinets, black counters, and stainless steel appliances, plus updated bath. Community pool, lounge area, and on-site laundry. Convenient San Diego location near shopping, dining, schools, and freeways. Move-in ready and ideal for owner-occupants or investors.

Mortgage Calculator

Est. Monthly Payment

$3,051

Principal & Interest$2,068

Property Tax$409

Insurance$119

HOA$455

Down Payment

%($81,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,213

Comp Average

$1,721

3819 47th Street

1bd / 1ba · 592 sqft · Condo

$335K

Est. $1,863/mo

1641 Pentecost Way

1bd / 1ba · 668 sqft · Condo

$310K

Est. $1,875/mo

1681 Bayview Heights

1bd / 1ba · 521 sqft · Condo

$330K

Est. $1,626/mo

1653 Pentecost Way

1bd / 1ba · 668 sqft · Condo

$289K

Est. $1,615/mo

1641 Pentecost Way

1bd / 1ba · 668 sqft · Condo

$310K

Est. $1,626/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$2,213

Monthly Cashflow

Rent − PITIA

$-838

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,688

Mortgage (P+I)

$2,068

Cap Rate

1.12%

Cash-on-Cash

-24.76%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73

Break-even Rent

$4,405

NOI (Annual)

$4,562

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 Analysis Open Full Calculator