1641 Pentecost Way

1641 Pentecost Way

D

San Diego, CA 92105

$319,900

Soft Appraisal Value: $311,900 · 2.6% above estimate

Beds

1

Baths

1

Sqft

668

Year Built

1980

Days on Market

122

Property Type

Condo

HOA/mo

$475

MLS ID

250044468SD

Description

MOTIVATED SELLER PRICED TO SELL! 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

$2,506

Principal & Interest$1,618
Property Tax$320
Insurance$93
HOA$475
%($63,980)
%

Investment Score

23D
Est. Monthly Rent
$2,027
Monthly Cashflow

Rent − PITI − HOA

$-478
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,211

Mortgage (P+I)
$1,618
Cap Rate
1.52%
Cash-on-Cash
-8.97%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$2,505

NOI (Annual)
$4,876
Price-to-Rent

Lower = better for investors

13.2

* 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