1631 Pentecost Way
1 / 9

1631 Pentecost Way #5

D

San Diego, CA 92105

$394,999

Beds

2

Baths

1

Sqft

813

Year Built

1980

Days on Market

45

Property Type

Condo

HOA/mo

$450

MLS ID

260003311SD

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

Virtual Tour

About This Property

Recently upgraded condominium in San Diego! Nestled in a gated community, this home is located on the second floor, offering 2 spacious bedrooms, dining room and large living room. New paint with brand new flooring all throughout the home. Renovated kitchen with new dishwasher, sink, disposal, and accent wall. Full bath upgraded with new plumbing and cabinet. Brand new insulated dual pane windows installed. Access to community pool, laundry and barbeque pits. Close to shops, gyms, restaurants, shopping centers, and schools. Very accessible to major streets and highways. A must see and great starter home! Tenant occupied so please do not disturb. *Sale of property is contingent upon tenants' complete departure of property.

Mortgage Calculator

Est. Monthly Payment

$2,958

Principal & Interest$1,997
Property Tax$395
Insurance$115
HOA$450
%($79,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$2,213
Monthly Cashflow

Rent − PITIA

$-744
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,582

Mortgage (P+I)
$1,997
Cap Rate
1.26%
Cash-on-Cash
-24.04%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$4,268

NOI (Annual)
$4,978
Price-to-Rent

Lower = better for investors

14.9

* 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