1801 Diamond St
1 / 8

1801 Diamond St #324

C

San Diego, CA 92109

$435,000

Beds

1

Baths

1

Sqft

653

Year Built

1975

Days on Market

46

Property Type

Condo

HOA/mo

$802.48

MLS ID

260011477SD

This property is in San Diego (92109). View neighborhood stats →

Virtual Tour

About This Property

Seller offers to pay 1 year of HOA fees at closing. Top floor unit overlooking main entrance. Great location within the resort style Plaza Condominiums. Very spacious unit with south facing clerestory windows, lots of storage space and 1 secured parking space. New appliances include stove, microwave and dishwasher. The Plaza boasts many amenities including swimming pools, hot tubs, gym, tennis courts, billiards room, resident lounge, BBQs, mature well maintained landscaping, and secured parking. Located in the heart of Pacific Beach, The Plaza is walking distance to the ocean and bay. The condo is also literally just steps to Garnet St. and great retail such as Trader Joe's, Von’s, Starbucks, restaurants, shopping and more.

Mortgage Calculator

Est. Monthly Payment

$3,564

Principal & Interest$2,200
Property Tax$435
Insurance$127
HOA$802
%($87,000)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$2,294
Monthly Cashflow

Rent − PITIA

$-1,270
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,160

Mortgage (P+I)
$2,200
Cap Rate
0.11%
Cash-on-Cash
-29.80%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$5,099

NOI (Annual)
$473
Price-to-Rent

Lower = better for investors

15.8

* 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