1687 Pentecost Way

1687 Pentecost Way

D

San Diego, CA 92105

$340,000

Soft Appraisal Value: $338,300 · 0.5% above estimate

Beds

1

Baths

1

Sqft

668

Year Built

1980

Days on Market

93

Property Type

Condo

HOA/mo

$450

MLS ID

250045988SD

Description

3.250 % VA assumable loan. Welcome home to this freshly painted, upgraded end-unit located in the gated Harbor Vista community. This desirable one-bedroom, one-bath residence offers modern comfort and convenience, featuring an in-unit washer and dryer, newer kitchen appliances, recessed lighting, granite countertops, and a stylish decorative backsplash. Residents enjoy a host of community amenities, including an assigned parking space, two heated pools with spas, a picnic area, laundry facilities, and a clubhouse. HOA fees conveniently cover water, hot water, trash, security, and pool maintenance. Ideally situated just steps from Euclid Avenue’s restaurants, banks, gym, and everyday conveniences, with easy access to CA-94. Located less than 10 minutes from Downtown and Mission Valley, and just minutes from major military bases—this home offers the perfect blend of comfort, privacy, and unbeatable accessibility.

Mortgage Calculator

Est. Monthly Payment

$2,608

Principal & Interest$1,719
Property Tax$340
Insurance$99
HOA$450
%($68,000)
%

Investment Score

23D
Est. Monthly Rent
$2,113
Monthly Cashflow

Rent − PITI − HOA

$-495
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,265

Mortgage (P+I)
$1,719
Cap Rate
1.60%
Cash-on-Cash
-8.74%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$2,608

NOI (Annual)
$5,456
Price-to-Rent

Lower = better for investors

13.4

* 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