1623 Pentecost Way
1 / 20

1623 Pentecost Way #3

B

San Diego, CA 92105

$415,000
NEW — 1d

Soft Appraisal Value: $413,800 · 0.3% above estimate

Beds

2

Baths

1

Sqft

813

Year Built

1980

Days on Market

1

Property Type

Condo

HOA/mo

$475

MLS ID

PTP2604426

This property is in San Diego (92105). View neighborhood stats →

Virtual Tour

About This Property

Your next chapter starts here! Welcome to 1623 Pentecost Way, unit 3 one of San Diego's most affordable 2 bedroom homes and an opportunity you won't want to miss. Nestled within the gated Harbor Vista community in the rapidly growing Oak Park neighborhood, this standout unit offers the perfect blend of comfort, convenience, and value. What sets this unit apart is a private outdoor patio all your own, full-size laundry hookups (no sharing, no waiting), and parking that's already handled with 1 assigned space plus an open parking permit pass. Complex is VA approved! Ideal for first-time buyers or anyone ready to stop renting and start owning. Your keys are waiting. Let's make it official.

Mortgage Calculator

Est. Monthly Payment

$3,110

Principal & Interest$2,098
Property Tax$415
Insurance$121
HOA$475
%($83,000)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$2,087
Monthly Cashflow

Rent − PITIA

$-1,022
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,848

Mortgage (P+I)
$2,098
Cap Rate
0.72%
Cash-on-Cash
-26.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$4,487

NOI (Annual)
$3,002
Price-to-Rent

Lower = better for investors

16.6

* 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