207 5th Ave.
1 / 18

207 5th Ave. #840

D

San Diego, CA 92101

$250,000
NEW — 0d on market

Beds

1

Baths

1

Sqft

431

Year Built

2008

Days on Market

0

Property Type

Condo

HOA/mo

$897

MLS ID

260008440SD

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

About This Property

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 Suite that's classy, unique and sits above it all in the Heart of Downtown SD. Amazing location 8th floor, great City Views, faces Petco Park. This unit has a King Bed, Balcony, Views and Location. You can be a part of this all become Rock Royalty and own a piece of the Rock. Don't miss out on this Hard Rock unit that will make you Rock & Sizzle!

Mortgage Calculator

Est. Monthly Payment

$2,484

Principal & Interest$1,264
Property Tax$250
Insurance$73
HOA$897
%($50,000)
%

Location

Loading map...

Comparable Properties

3 comps found

This Property

$1,625

vs

Comp Average

$1,684

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

Investment Score

0D
Est. Monthly Rent
$1,625
Monthly Cashflow

Rent − PITIA

$-859
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,441

Mortgage (P+I)
$1,264
Cap Rate
-0.85%
Cash-on-Cash
-34.59%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$3,497

NOI (Annual)
$-2,125
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