1970 Columbia St
1 / 20

1970 Columbia St #400

B

San Diego, CA 92101

$439,000
NEW — 1d

Soft Appraisal Value: $433,300 · 1.3% above estimate

Beds

1

Baths

1

Sqft

459

Year Built

2004

Days on Market

1

Property Type

Condo

HOA/mo

$433

MLS ID

260014815SD

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

About This Property

Captivating Bay views and picturesque sunsets await you in this 4th floor Little Italy residence! A spacious living area, filled with lots of light and fresh coastal breezes, is a great space to entertain. Amenities include granite countertops, SS appliances, stylish tile floors, in-unit laundry, secure parking and low HOA dues. Porta D' Italia offers a fabulous location in the heart of Little Italy, one of San Diego's most sought-after neighborhoods, close to charming shops, twice-weekly farmer's market & fantastic dining options.

Mortgage Calculator

Est. Monthly Payment

$3,220

Principal & Interest$2,220
Property Tax$439
Insurance$128
HOA$433
%($87,800)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$2,278
Monthly Cashflow

Rent − PITIA

$-942
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,832

Mortgage (P+I)
$2,220
Cap Rate
1.06%
Cash-on-Cash
-25.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$4,657

NOI (Annual)
$4,659
Price-to-Rent

Lower = better for investors

16.1

* 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