1643 Pentecost Way
1 / 19

1643 Pentecost Way #4

B

San Diego, CA 92105

$399,000
NEW — 1d

Beds

2

Baths

1

Sqft

813

Year Built

1980

Days on Market

1

Property Type

Condo

HOA/mo

$450

MLS ID

260010374SD

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

About This Property

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

$2,983

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$450
%($79,800)
%

Location

Loading map...

Investment Score

48B
Est. Monthly Rent
$2,251
Monthly Cashflow

Rent − PITIA

$-732
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,582

Mortgage (P+I)
$2,018
Cap Rate
1.31%
Cash-on-Cash
-23.79%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$4,305

NOI (Annual)
$5,229
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