207 5TH Ave 507

San Diego, CA 92101

$255,000

Beds

—

Baths

Sqft

311

Year Built

2008

Days on Market

388

Property Type

Condo

HOA/mo

$772

MLS ID

250031239SD

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

About This Property

Now is the time to own California's Hottest Lifestyle in the Gaslamp Downtown SD. The "Hard Rock" Hotel San Diego. This is an incredible opportunity to own a piece of the Rock! A Hard Rock Studio that's classy, unique in the heart of it all Gaslamp Downtown San Diego. Best location at the Hard Rock this Studio is on the 5th floor with City & Night Lights facing the Woodstock & Pool area and you can be in the center of it all. All of this can be yours feel that Rock & Sizzle...

Mortgage Calculator

Est. Monthly Payment

$2,391

Principal & Interest$1,289

Property Tax$255

Insurance$74

HOA$772

Down Payment

%($51,000)

Interest Rate

Loan Term

Investment Score

37C

Est. Monthly Rent

$1,658

Monthly Cashflow

Rent − PITIA

$-732

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,326

Mortgage (P+I)

$1,289

Cap Rate

-0.17%

Cash-on-Cash

-31.21%

DSCR

Need ≥ 1.25 for DSCR loan

0.69

Break-even Rent

$3,380

NOI (Annual)

$-442

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 Analysis Open Full Calculator