1970 Columbia Street
1 / 17

1970 Columbia Street #310

D

San Diego, CA 92101

$619,000

Soft Appraisal Value: $611,700 · 1.2% above estimate

Beds

2

Baths

2

Sqft

828

Year Built

2004

Days on Market

9

Property Type

Condo

HOA/mo

$782

MLS ID

PTP2604150

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

Virtual Tour

About This Property

Located in one of San Diego's most desirable neighborhoods, this stunning 2 bedroom and 2 bathroom condominium with a spacious layout offers the perfect blend of comfort and convenience. Great location in the heart of Little Italy, walking distance to restaurants, shops, and the waterfront. Ocean views from the community terrace, with grills great for entertaining. On site fitness center, in unit laundry. easy access to the airport and downtown San Diego. Perfect for those seeking convenience, style and an unbeatable location. (Please note that pictures are from prior to rental)

Mortgage Calculator

Est. Monthly Payment

$4,712

Principal & Interest$3,130
Property Tax$619
Insurance$181
HOA$782
%($123,800)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$3,175
Monthly Cashflow

Rent − PITIA

$-1,537
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,783

Mortgage (P+I)
$3,130
Cap Rate
0.67%
Cash-on-Cash
-26.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$6,789

NOI (Annual)
$4,163
Price-to-Rent

Lower = better for investors

16.2

* 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