1643 Pentecost Way

1643 Pentecost Way

D

San Diego, CA 92105

$425,000

Soft Appraisal Value: $426,000 · 0.2% below estimate

Beds

2

Baths

1

Sqft

813

Year Built

1980

Days on Market

23

Property Type

Condo

HOA/mo

$450

MLS ID

260005074SD

View on MLS

Description

This light and bright residence has been beautifully upgraded with crown molding, elegant baseboards, and stylish laminate flooring throughout. The open-concept kitchen features abundant cabinetry, sleek granite countertops, and flows seamlessly into the dining area—perfect for both everyday living and entertaining guests. Both bedrooms offer comfortable personal retreats with ample closet space and natural light. Ideally situated within the gated community of Harbor Vista, this home is conveniently located near the pool, spa, and community laundry facilities. Welcome Home!

Mortgage Calculator

Est. Monthly Payment

$3,148

Principal & Interest$2,149
Property Tax$425
Insurance$124
HOA$450
%($85,000)
%

Investment Score

4D
Est. Monthly Rent
$2,396
Monthly Cashflow

Rent − PITI − HOA

$-752
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,657

Mortgage (P+I)
$2,149
Cap Rate
1.39%
Cash-on-Cash
-23.40%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$4,548

NOI (Annual)
$5,901
Price-to-Rent

Lower = better for investors

14.8

* 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