1621 Hotel Circle
1 / 14

1621 Hotel Circle #E215

A

San Diego, CA 92108

$380,000

Soft Appraisal Value: $376,800 · 0.8% above estimate

Beds

1

Baths

1

Sqft

700

Year Built

1972

Days on Market

57

Property Type

Condo

HOA/mo

$479.76

MLS ID

260011420SD

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

Virtual Tour

About This Property

PRICE REDUCED! MOVE IN READY! 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 spa, BBQ, pool, tennis courts, underground parking, and large recreation room. Confirm w/lender to see if property qualifies for VA and FHA.

Mortgage Calculator

Est. Monthly Payment

$2,892

Principal & Interest$1,921
Property Tax$380
Insurance$111
HOA$480
%($76,000)
%

Location

Loading map...

Investment Score

53B
Est. Monthly Rent
$2,326
Monthly Cashflow

Rent − PITIA

$-566
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,418

Mortgage (P+I)
$1,921
Cap Rate
1.59%
Cash-on-Cash
-22.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$4,167

NOI (Annual)
$6,043
Price-to-Rent

Lower = better for investors

13.6

* 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