1623 Pentecost Way

1623 Pentecost Way

D

San Diego, CA 92105

$409,999
NEW — 0d on market

Beds

2

Baths

1

Sqft

813

Year Built

1980

Days on Market

0

Property Type

Condo

HOA/mo

$475

MLS ID

PTP2602300

Description

The perfect place to begin your next chapter. Secure one of San Diego’s most affordable 2-bedroom homes before it’s gone! This standout unit features a private outdoor patio and full-size laundry hookups, no need to rely on the community laundry. Located within the gated Harbor Vista community in the rapidly growing Oak Park neighborhood, this home presents an excellent opportunity as a great starter home. Parking includes 1 assigned parking space and 1 open parking permit pass. This inviting residence features a thoughtfully designed layout, highlighted by a spacious updated kitchen and generously sized bedrooms that offer both comfort and functionality. Step outside to your private patio, complete with convenient laundry hookups. Enjoy this spacious patio perfect for relaxing, entertaining, or extending your living space outdoors. Enjoy unbeatable convenience with shopping, dining, and everyday essentials minutes away, plus quick freeway access. Complex is VA approved.

Mortgage Calculator

Est. Monthly Payment

$3,078

Principal & Interest$2,073
Property Tax$410
Insurance$120
HOA$475
%($82,000)
%

Investment Score

5D
Est. Monthly Rent
$2,545
Monthly Cashflow

Rent − PITI − HOA

$-533
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,460

Mortgage (P+I)
$2,073
Cap Rate
1.79%
Cash-on-Cash
-21.37%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$4,441

NOI (Annual)
$7,356
Price-to-Rent

Lower = better for investors

13.4

* 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