No photos available

1645 Emerald #1o

A

San Diego, CA 92109

$499,000
NEW — 2d

Soft Appraisal Value: $488,100 · 2.2% above estimate

Beds

1

Baths

1

Sqft

650

Year Built

1975

Days on Market

2

Property Type

Condo

HOA/mo

$469

MLS ID

260016338SD

This property is in San Diego (92109). View neighborhood stats →

About This Property

Walking distance to the beach and the bay! What a fantastic location in Pacific Beach! This spacious ground floor home has one large bedroom, one bathroom, a living room and a space for a small dining table. The generously sized utility/pantry closet is convenient for numerous needs. Walk or bike to multiple shopping centers, restaurants, exercise facilities, etc. The complex is secure and offers assigned parking for the home.

Mortgage Calculator

Est. Monthly Payment

$3,637

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$469
%($99,800)
%

Location

Loading map...

Investment Score

47B
Est. Monthly Rent
$2,774
Monthly Cashflow

Rent − PITIA

$-863
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,917

Mortgage (P+I)
$2,523
Cap Rate
1.46%
Cash-on-Cash
-23.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$5,264

NOI (Annual)
$7,274
Price-to-Rent

Lower = better for investors

15.0

* 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