1750 Kettner

1750 Kettner

Ctop 80%

San Diego, CA 92101

$874,900
NEW — 0d
STR: check · no permits in this complex · TOT 13.75%

226 licensed short-term rentals within ½ mile (200 whole home), from the cities' license and permit lists of Nov 13, 2026.

No unit in this 50-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$4,590/mo full cashflow at 20% down, 7.36% rate.

Works at $274,274 (69% under asking), or at 97% down.

Rent $3,891/mo from 2 leases in this building ($3,732–$4,050).

Beds

2

Baths

2.5

Sqft

1,217

Year Built

2003

Days on Market

0

Property Type

Condo

HOA/mo

$900

MLS ID

260026954SD

This property is in San Diego (92101). View neighborhood stats →

About This Property

PRIVATE COURTYARD FACING OUTDOOR AREA * WALK-IN CLOSETS * 2 SIDE-BY-SIDE PARKING SPACES * IN-UNIT FULL-SIZE WASHER & DRYER * COMMUNITY ROOFTOP DECK WITH BAY & OCEAN VIEWS * LITTLE ITALY Experience the best of Little Italy living in this beautifully upgraded, courtyard-facing residence at DOMA. Offering 1,217 square feet, 2 bedrooms and 2.5 baths, this two-story home features thoughtful owner upgrades completed for personal enjoyment, not a quick flip. The open-concept main level flows to a private terrace overlooking the lush interior courtyard, creating a peaceful retreat in the heart of the city.

Mortgage Calculator

Est. Monthly Payment

$6,857

Principal & Interest$4,827
Property Tax$875
Insurance$255
HOA$900
%($174,980)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Washington Elementary · grades PK-5 · San Diego Unified

  • Middle

    Roosevelt International Middle · grades 6-8 · San Diego Unified

  • High

    San Diego High · grades 9-12 · San Diego Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

10C
Est. Monthly Rent
$3,891

2 leases in this building · $3,732–$4,050

Thin data: only 2 leases behind this number.

Monthly Cashflow

Rent − PITIA

-$2,966
Full Cashflow

Incl. vacancy, PM, maint, capex

-$4,590

What would make this work?

$4,590/mo short at 20% down; 97% down or +$5,961/mo rent closes it.

Break-even price

69% under asking

$274,274
Break-even rent

$5,961/mo above the estimate

$9,852/mo
Cashflow at 35% down
−$3,685/mo
Down payment to break even

$848,653 cash

97%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,827
Cap Rate
0.59%
Cash-on-Cash
-31.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.57

NOI (Annual)
$5,180
Price-to-Rent

Lower = better for investors

18.7

* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$4,590/mo