207 5th Ave San Diego

207 5th Ave San Diego

D

, CA 92101

$247,500

Beds

1

Baths

1

Sqft

431

Year Built

2007

Days on Market

46

Property Type

Condo

HOA/mo

$896.6

MLS ID

2601268SD

Description

A Rare opportunity own an upper floor pool facing Suite at the Iconic Hard Rock Hotel. This One Bedroom suite has a living room with couch/ TV and a separate bedroom area (separated via a curtain) with another TV. This Suite is unique in that the juliet balcony opens up to great views of downtown, pool, and Woodstock Terrace where are the action happens! 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 resturants in all of San Diego.

Mortgage Calculator

Est. Monthly Payment

$2,468

Principal & Interest$1,251
Property Tax$248
Insurance$72
HOA$897
%($49,500)
%

Comparable Properties

3 comps found

This Property

$2,283

vs

Comp Average

$2,839

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

Investment Score

33D
Est. Monthly Rent

Market Rent Estimate

$2,283
Monthly Cashflow

Rent − PITI − HOA

$-185
Full Cashflow

Incl. vacancy, PM, maint, capex

$-916

Mortgage (P+I)
$1,251
Cap Rate
1.63%
Cash-on-Cash
-4.48%
DSCR
1.82
Break-even Rent
$2,468

NOI (Annual)
$4,027
Price-to-Rent

Lower = better for investors

9.0

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

Get Expert AnalysisOpen Full Calculator