1653 Pentecost Way

1653 Pentecost Way

D

San Diego, CA 92105

$289,000

Beds

1

Baths

1

Sqft

668

Year Built

1980

Days on Market

199

Property Type

Condo

HOA/mo

$455

MLS ID

250038096SD

Description

Charming and freshly updated, this adorable upper-level 1-bedroom condo is located in the gated Harbor Vista community. With new vinyl plank flooring and a fresh coat of paint, the unit feels clean, modern, and move-in ready. Natural light flows through the open layout, and the private location within the complex offers peace and quiet. Harbor Vista offers resort-style amenities including a pool, spa, clubhouse, basketball court, playground, and laundry facilities, all within a secure, well-maintained environment. Assigned parking is included, and HOA covers common area maintenance, water, and trash. Set in the Oak Park neighborhood of San Diego, residents enjoy quick access to freeways (94, 805, and 15), making commutes to Downtown, SDSU, and nearby neighborhoods like North Park and South Park a breeze. The area is known for its diverse dining, walkable streets, and welcoming community vibe. This low-maintenance condo offers both comfort and convenience in one of San Diego’s most accessible???????????????????????????????? neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$2,290

Principal & Interest$1,461
Property Tax$289
Insurance$84
HOA$455
%($57,800)
%

Investment Score

13D
Est. Monthly Rent
$1,615
Monthly Cashflow

Rent − PITI − HOA

$-674
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,287

Mortgage (P+I)
$1,461
Cap Rate
0.73%
Cash-on-Cash
-14.00%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$2,289

NOI (Annual)
$2,097
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