1645 Emerald
1 / 20

1645 Emerald #1D

B

San Diego, CA 92109

$550,000
NEW — 2d

Soft Appraisal Value: $532,200 · 3.3% above estimate

Beds

1

Baths

1

Sqft

650

Year Built

1980

Days on Market

2

Property Type

Condo

HOA/mo

$469

MLS ID

NDP2605499

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

Virtual Tour

About This Property

Look No Further! Large One Bedroom, One Bath with Oversized Ground Floor Private Patio walk distance to Gyms, Traders Joes, Better Buzz, PB Fish House, Costa Brava and more. With a Walking Score of 94 there is an abundance around your unit, all while having a serene location with wild parrots flying outside. Secure Complex with assigned parking. Renovated Bathroom, Oversized Closet Space...and Walking Distance to Beach and Bay.

Mortgage Calculator

Est. Monthly Payment

$3,961

Principal & Interest$2,781
Property Tax$550
Insurance$160
HOA$469
%($110,000)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,630
Monthly Cashflow

Rent − PITIA

$-1,330
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,393

Mortgage (P+I)
$2,781
Cap Rate
0.85%
Cash-on-Cash
-26.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$5,738

NOI (Annual)
$4,653
Price-to-Rent

Lower = better for investors

17.4

* 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