1631 Pentecost Way

1631 Pentecost Way

D

San Diego, CA 92105

$344,900

Soft Appraisal Value: $449,900 · 23.3% below estimate

Beds

1

Baths

1

Sqft

668

Year Built

1980

Days on Market

9

Property Type

Condo

HOA/mo

$453

MLS ID

PTP2602175

View on MLS

Description

"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)
%

Investment Score

5D
Est. Monthly Rent
$2,188
Monthly Cashflow

Rent − PITI − HOA

$-455
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,246

Mortgage (P+I)
$1,744
Cap Rate
1.73%
Cash-on-Cash
-21.67%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$3,806

NOI (Annual)
$5,981
Price-to-Rent

Lower = better for investors

13.1

* 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