1641 Pentecost
1 / 20

1641 Pentecost #10

C

San Diego, CA 92105

$309,900

Beds

1

Baths

1

Sqft

668

Year Built

1980

Days on Market

46

Property Type

Condo

HOA/mo

$475

MLS ID

260009145SD

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

Virtual Tour

About This Property

Welcome to Harbor Vista a beautifully remodeled upper-level unit in a secure gated community with a stunning pool view! This move-in-ready 1 bed, 1 bath condo has been fully upgraded for modern living. Enjoy a brand-new kitchen with new cabinets, vinyl plank flooring throughout, a stylish chandelier in the dining area, recessed lighting, and the rare convenience of in-unit laundry. The updated bathroom offers a new vanity, toilet, elegant lighting, and a refreshed tub/shower enclosure. This home also includes one assigned parking space. Perfectly located next to CA-94 with quick access to I-805 and I-15, you’re just minutes from Downtown San Diego, the airport, and multiple military bases making this an ideal home for commuters, first-time buyers, or anyone seeking convenience and comfort. Move in, relax, and enjoy all that Harbor Vista has to offer!

Mortgage Calculator

Est. Monthly Payment

$2,442

Principal & Interest$1,567
Property Tax$310
Insurance$90
HOA$475
%($61,980)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$1,598
Monthly Cashflow

Rent − PITIA

$-844
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,470

Mortgage (P+I)
$1,567
Cap Rate
0.38%
Cash-on-Cash
-28.46%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$3,507

NOI (Annual)
$1,168
Price-to-Rent

Lower = better for investors

16.2

* 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