1787 Bayview Heights Drive
1 / 2

1787 Bayview Heights Drive #72

B

San Diego, CA 92105

$319,326
NEW — 0d

Soft Appraisal Value: $320,200 · 0.3% below estimate

Beds

1

Baths

1

Sqft

521

Year Built

1979

Days on Market

0

Property Type

Condo

HOA/mo

$276

MLS ID

NDP2604437

This property is in San Diego (92105). View neighborhood stats →

Virtual Tour

About This Property

Tucked inside a beautifully maintained community with courtyard views, this light filled upper level condo offers the perfect blend of comfort, convenience, and easy San Diego living. From the moment you walk in, the natural light and inviting atmosphere make the space feel warm, open, and instantly welcoming. Thoughtfully designed with both functionality and comfort in mind, this 1 bedroom, 1 bathroom home features an abundance of storage, a spacious layout, and the added privacy of a second floor location with no neighbors above. The kitchen offers granite countertops, stainless steel appliances, and an impressive amount of cabinetry, creating a space that feels both practical and polished. Just off the main living area, large windows frame the views while bringing in beautiful natural light throughout the day. The generously sized bedroom includes a walk in closet, while the bathroom features an oversized 18” soaking tub, creating the perfect place to relax and unwind after a long day. Additional highlights include an in unit washer and dryer combo, low HOA dues that cover water, trash, and general maintenance. With an incredibly central location that places you just 10 minutes from downtown San Diego and a quick drive to the vibrant restaurants, coffee shops, and nightlife of North Park access is never a problem. Whether you are looking for your first home, downsizing into something more low maintenance, or simply wanting to enjoy all that San Diego has to offer, this charming home delivers comfort, convenience, and an unbeatable location all in one.

Mortgage Calculator

Est. Monthly Payment

$2,303

Principal & Interest$1,615
Property Tax$319
Insurance$93
HOA$276
%($63,865)
%

Location

Loading map...

Investment Score

55B
Est. Monthly Rent
$1,771
Monthly Cashflow

Rent − PITIA

$-532
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,205

Mortgage (P+I)
$1,615
Cap Rate
1.54%
Cash-on-Cash
-22.65%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$3,337

NOI (Annual)
$4,911
Price-to-Rent

Lower = better for investors

15.0

* 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