207 5th Ave 1230

207 5th Ave 1230

B

San Diego, CA 92101

$269,900

Beds

Baths

1

Sqft

340

Year Built

2007

Days on Market

365

Property Type

Condo

HOA/mo

$772

MLS ID

250033330SD

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

About This Property

Great opportunity to own a rare Top Floor queen studio that looks out over the ball park and has great views of the downtown skyline! Owners are considered Rock Royalty and have their own concierge services, private owner lounge, complimentary valet parking during your stay and access to all the Best Hard Rock has to Offer. Located immediately adjacent to Petco Park and the Gaslamp Quarter with some of the hottest bars and restaurants.

Mortgage Calculator

Est. Monthly Payment

$2,485

Principal & Interest$1,365
Property Tax$270
Insurance$79
HOA$772
%($53,980)
%

Investment Score

37C
Est. Monthly Rent
$1,754
Monthly Cashflow

Rent − PITIA

$-732
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,360

Mortgage (P+I)
$1,365
Cap Rate
0.02%
Cash-on-Cash
-30.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$3,520

NOI (Annual)
$57
Price-to-Rent

Lower = better for investors

12.8

* 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