1641 Pentecost Way
1 / 13

1641 Pentecost Way #6

B

San Diego, CA 92105

$285,000

Soft Appraisal Value: $297,100 · 4.1% below estimate

Beds

1

Baths

1

Sqft

668

Year Built

1980

Days on Market

109

Property Type

Condo

HOA/mo

$475

MLS ID

260005069SD

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

Virtual Tour

About This Property

Affordable ground-floor 1 bed / 1 bath condo in a centrally located gated community. This well-maintained unit features a spacious living area and functional layout with easy access and no stairs. Clean and comfortable as-is, while offering a great opportunity for a buyer to update and customize to their own style. Located in the Harbor Vista community with amenities including a pool and spa. Convenient central San Diego location close to shopping, dining, public transit, and major freeways. Great opportunity for a first-time buyer.

Mortgage Calculator

Est. Monthly Payment

$2,284

Principal & Interest$1,441
Property Tax$285
Insurance$83
HOA$475
%($57,000)
%

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$1,598
Monthly Cashflow

Rent − PITIA

$-686
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,291

Mortgage (P+I)
$1,441
Cap Rate
0.63%
Cash-on-Cash
-27.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$3,275

NOI (Annual)
$1,800
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