1621 Hotel Cir
1 / 20

1621 Hotel Cir #E131

B

San Diego, CA 92108

$515,000
NEW — 0d

Beds

2

Baths

2

Sqft

950

Year Built

1987

Days on Market

0

Property Type

Condo

HOA/mo

$620

MLS ID

260014253SD

This property is in San Diego (92108). View neighborhood stats →

About This Property

Rare opportunity to own a 2-bedroom, 2-bath end-unit home in the desirable Mission Village community. Centrally located in San Diego, this property offers a comfortable living space, a functional open floor plan, and exceptional convenience. The community features resort-style amenities, including a pool, spa, fitness center with sauna, tennis and basketball courts, BBQ areas, and beautifully landscaped creek-lined grounds. The primary bedroom includes an en-suite bathroom, a spacious closet, and a private balcony. The main living area flows into the dining area and kitchen, with access to a second balcony. As an end unit, the home offers added privacy and an excellent opportunity to personalize the space to your taste. Conveniently located just minutes from major freeways, downtown San Diego, shopping, dining, the airport, and beaches. Ideal as a primary residence, second home, or investment property.

Mortgage Calculator

Est. Monthly Payment

$3,889

Principal & Interest$2,604
Property Tax$515
Insurance$150
HOA$620
%($103,000)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$2,545
Monthly Cashflow

Rent − PITIA

$-1,344
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,359

Mortgage (P+I)
$2,604
Cap Rate
0.57%
Cash-on-Cash
-27.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$5,608

NOI (Annual)
$2,946
Price-to-Rent

Lower = better for investors

16.9

* 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