207 5th Ave San Diego

, CA 92101

$399,800

NEW — 1d on market

Beds

—

Baths

—

Sqft

473

Year Built

2008

Days on Market

Property Type

Condo

HOA/mo

$896.6

MLS ID

260004888SD

View on MLS

Description

Located in the vibrant heart of the Gaslamp District and just steps from the Convention Center, the residence at the Hard Rock offers a blend of luxury and income.

Mortgage Calculator

Est. Monthly Payment

$3,435

Principal & Interest$2,022

Property Tax$400

Insurance$117

HOA$897

Down Payment

%($79,960)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,069

Comp Average

$2,799

1080 Park Blvd San Diego

2bd / 2ba · 1,037 sqft · Condo

$550K

Est. $3,655/mo

1080 Park Blvd San Diego

2bd / 2ba · 1,037 sqft · Condo

$575K

Est. $3,655/mo

1465 C St San Diego

2bd / 2ba · 1,013 sqft · Condo

$580K

Est. $2,989/mo

425 Beech St San Diego

2bd / 1ba · 877 sqft · Condo

$559K

Est. $1,847/mo

425 Beech St San Diego

2bd / 1ba · 822 sqft · Condo

$559K

Est. $1,847/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

29D

Est. Monthly Rent

Estimated Rent

$3,069

Monthly Cashflow

Rent − PITI − HOA

$-366

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,405

Mortgage (P+I)

$2,022

Cap Rate

1.85%

Cash-on-Cash

-5.49%

DSCR

1.52

Break-even Rent

$3,435

NOI (Annual)

$7,399

Price-to-Rent

Lower = better for investors

10.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator