1661 Pentecost Way

1661 Pentecost Way

D

San Diego, CA 92105

$359,900

Soft Appraisal Value: $362,300 · 0.7% below estimate

Beds

2

Baths

1

Sqft

813

Year Built

1980

Days on Market

9

Property Type

Condo

HOA/mo

$453

MLS ID

PTP2602176

Description

"PLEASE DO NOT DISTURB TENANTS UNDER ANY CIRCUMSTANCES" Incredible owner or investment opportunity! Beautiful, rare & remarkable possibility to own this bright and open floor plan! Extremely well maintained unit w/ 2 bedrooms & 1 bath and upgraded flooring. Kitchen offers upgraded c/tops, cabinetry, appliances, eat up bar & large pantry area. Great community with newly redone asphalt for community parking, community pool, laundry facilities and incredible convenient location. Community offers sparkling pool/spa, clubhouse, and luscious green landscaped common areas. 1 assigned carport space plus additional parking. Close to fwys, Schools, Shopping and downtown. Too much to list! Won't last long, HURRY!

Mortgage Calculator

Est. Monthly Payment

$2,738

Principal & Interest$1,820
Property Tax$360
Insurance$105
HOA$453
%($71,980)
%

Investment Score

6D
Est. Monthly Rent
$2,334
Monthly Cashflow

Rent − PITI − HOA

$-404
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,240

Mortgage (P+I)
$1,820
Cap Rate
1.93%
Cash-on-Cash
-20.68%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.85
Break-even Rent
$3,945

NOI (Annual)
$6,952
Price-to-Rent

Lower = better for investors

12.8

* 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