207 5th Avenue
1 / 18

207 5th Avenue #332

D

San Diego, CA 92101

$249,000
NEW — 0d on market

Beds

Baths

1

Sqft

318

Year Built

2008

Days on Market

0

Property Type

Condo

HOA/mo

$713

MLS ID

SW26076029

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

View on MLS

About This Property

Schedule your viewing today! High income producing unit #332. 1099 grosses $29-32k/year returning 6.4-7.6% CAP not including appreciation. This beats most other investments and is truly passive. Perfect 1031 for cashflow. I have not had to respond to a single email in years. Much more passive than Airbnb.Opportunity & Luxury in the heart of the iconic Gaslamp Quarter! Enjoy ownership at the esteemed Hard Rock Hotel, situated in one of the most dynamic and entertaining destinations in the world! With up to 28 days of personal use annually, enjoy breathtaking city and harbor views from this fully furnished one-bedroom sanctuary. Beyond its lifestyle appeal, this property offers prime amenities and a strategic location, making it an attractive investment for rental. Own a piece of the Hard Rock! Don't miss out on this opportunity to elevate your lifestyle and secure a smart investment.

Mortgage Calculator

Est. Monthly Payment

$2,294

Principal & Interest$1,259
Property Tax$249
Insurance$73
HOA$713
%($49,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$1,619
Monthly Cashflow

Rent − PITIA

$-675
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,255

Mortgage (P+I)
$1,259
Cap Rate
0.02%
Cash-on-Cash
-30.24%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$3,249

NOI (Annual)
$50
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