1621 Hotel Circle
1 / 20

1621 Hotel Circle #E320

A

San Diego, CA 92108

$324,500
NEW — 0d

Beds

Baths

1

Sqft

419

Year Built

1972

Days on Market

0

Property Type

Condo

HOA/mo

$319.84

MLS ID

ND26107308

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

About This Property

LOCATION, CONVENIENCE, AND AFFORDABILITY, ALL IN ONE TURNKEY FULLY FURNISHED AND REMODELED UNIT!Located in the heart of Mission Valley, this studio condo is a hidden gem located just minutes from the beach, freeways, and downtown SD. This modern fully remodeled unit has a well-designed open floor plan that maximizes the living area. It feels airy and bright due to the natural light and vaulted ceilings. Perfect for minimalist and resort like lifestyle without sacrificing the convenience of being close to everything. Mission Village complex is a very quiet and walkable community with an abundance of amenities including a Swimming Pool, Spa, Fitness Center, Tennis Courts, Sauna, Game Room, On Site Laundry, Assigned Parking & Guest Parking. Whether you're looking for a convenient lifestyle, an investment, or coastal getaway, this unit checks all the boxes without breaking the bank. Move in Ready. Furnishings convey with the sale.Close to Fashion Valley, Qualcomm, Mission Bay, Old Town SD, Zoo, UCSD Medical Center, USD, Downtown, I-8, I-5, and I-163.

Mortgage Calculator

Est. Monthly Payment

$2,380

Principal & Interest$1,641
Property Tax$325
Insurance$95
HOA$320
%($64,900)
%

Location

Loading map...

Investment Score

66A
Est. Monthly Rent
$2,109
Monthly Cashflow

Rent − PITIA

$-271
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,027

Mortgage (P+I)
$1,641
Cap Rate
2.27%
Cash-on-Cash
-18.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$3,442

NOI (Annual)
$7,370
Price-to-Rent

Lower = better for investors

12.8

* 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