1621 Hotel Circle

1621 Hotel Circle #E215

D

San Diego, CA 92108

$415,000

Beds

1

Baths

1

Sqft

700

Year Built

1972

Days on Market

149

Property Type

Condo

HOA/mo

$479.76

MLS ID

250043688SD

Description

MOVE IN READY! Unit E215- Clean and spacious one bedroom condo located in highly desirable and central Mission Village complex in the heart of Mission Valley. This condo is just minutes to Mission Bay, shopping centers, downtown SD, beaches, and freeways. Common areas offer BBQ, pool, tennis courts, underground parking, and large recreation room.

Mortgage Calculator

Est. Monthly Payment

$3,114

Principal & Interest$2,098
Property Tax$415
Insurance$121
HOA$480
%($83,000)
%

Investment Score

1D
Est. Monthly Rent
$1,990
Monthly Cashflow

Rent − PITIA

$-1,124
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,928

Mortgage (P+I)
$2,098
Cap Rate
0.49%
Cash-on-Cash
-27.87%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$4,494

NOI (Annual)
$2,048
Price-to-Rent

Lower = better for investors

17.4

* 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