1625 Hotel

1625 Hotel

D

San Diego, CA 92108

$390,000

Soft Appraisal Value: $387,000 · 0.8% above estimate

Beds

1

Baths

1

Sqft

700

Year Built

1972

Days on Market

39

Property Type

Condo

HOA/mo

$309

MLS ID

ND26021191

View on MLS

Description

Welcome to 1625 Hotel Circle South, Unit C203, an updated 1-bedroom, 1-bath condo offering approximately 700 sq ft of comfortable living space in the heart of San Diego’s Mission Valley. This second-floor residence has been well maintained and is move-in-ready.The unit includes one assigned parking space and access to a common area laundry facility. HOA dues cover water, trash, security, and maintenance of common areas, offering added value and convenience.Ideally located just off the 8 and 15 freeways, it's close to University of San Diego, San Diego State University, trolley stations, SeaWorld, Mission Bay, Old Town, and downtown San Diego—only an 8-mile drive away.Residents enjoy resort-style amenities including an Olympic-size swimming pool, spa, tennis courts, fitness center, clubhouse, outdoor BBQ grills, picnic areas, and on-site security. Perfect as a primary residence, second home, or investment opportunity, this condo delivers an unbeatable combination of location, amenities, and lifestyle.

Mortgage Calculator

Est. Monthly Payment

$2,785

Principal & Interest$1,972
Property Tax$390
Insurance$114
HOA$309
%($78,000)
%

Investment Score

10D
Est. Monthly Rent
$2,658
Monthly Cashflow

Rent − PITI − HOA

$-127
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,063

Mortgage (P+I)
$1,972
Cap Rate
2.80%
Cash-on-Cash
-16.36%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.95
Break-even Rent
$4,039

NOI (Annual)
$10,904
Price-to-Rent

Lower = better for investors

12.2

* 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