1631 Pentecost Way

1631 Pentecost Way #Apt#8

A

San Diego, CA 92105

$344,900

Soft Appraisal Value: $343,300 · 0.5% above estimate

Beds

1

Baths

1

Sqft

668

Year Built

1980

Days on Market

99

Property Type

Condo

HOA/mo

$453

MLS ID

PTP2602175

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

About This Property

"PLEASE DO NOT DISTURB TENANTS UNDER ANY CIRCUMSTANCES" Incredible owner or investment opportunity! Beautiful, rare & remarkable possibility to own this bright and open floor plan! Extremely well maintained unit w/ 1 bedrooms & 1 bath and upgraded flooring. Kitchen offers upgraded c/tops, cabinetry, appliances, eat up bar & large pantry area. 1 assigned carport space. Great community with newly redone asphalt for community parking, community pool, laundry facilities, Shopping and Downtown. Too much to list! Won't last long, HURRY!

Mortgage Calculator

Est. Monthly Payment

$2,642

Principal & Interest$1,744
Property Tax$345
Insurance$101
HOA$453
%($68,980)
%

Location

Loading map...

Investment Score

45B
Est. Monthly Rent
$1,895
Monthly Cashflow

Rent − PITIA

$-748
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,471

Mortgage (P+I)
$1,744
Cap Rate
0.95%
Cash-on-Cash
-25.59%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$3,806

NOI (Annual)
$3,274
Price-to-Rent

Lower = better for investors

15.2

* 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