207 5th Ave 702

207 5th Ave 702

C

San Diego, CA 92101

$999,999

Beds

1

Baths

1

Sqft

664

Year Built

2007

Days on Market

305

Property Type

Condo

HOA/mo

$897

MLS ID

250038702SD

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

About This Property

An extremely Rare opportunity own a one of a kind unit in the Iconic Hard Rock Hotel. This Rock Star Gold Suite is one of the most unique units at the Hard Rock with a Huge private patio with great views of downtown, Coronado, and Woodstock Terrace. This entertainers dream unit has a well-appointed living room/bar and a separate bedroom that leads out to the wrap around view patio. 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 hundreds of bars/dining options, Across the street from the convention center and close proximity to the airport.

Mortgage Calculator

Est. Monthly Payment

$7,245

Principal & Interest$5,057
Property Tax$1,000
Insurance$292
HOA$897
%($200,000)
%

Investment Score

0D
Est. Monthly Rent
$2,850
Monthly Cashflow

Rent − PITIA

$-4,396
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,884

Mortgage (P+I)
$5,057
Cap Rate
-0.99%
Cash-on-Cash
-35.31%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$10,492

NOI (Annual)
$-9,934
Price-to-Rent

Lower = better for investors

29.2

* 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