230 Laurel St
1 / 20

230 Laurel St #204

D

San Diego, CA 92101

$999,000
NEW — 1d

Beds

3

Baths

2

Sqft

2,053

Year Built

1984

Days on Market

1

Property Type

Condo

HOA/mo

$1,474.76

MLS ID

260010352SD

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

About This Property

Rarely available 3-bedroom, 2-bath southwest corner residence offering sweeping bay, city, and sunset views. This expansive ~2,053 sq ft home in features a remodeled kitchen, central heat and air, and an open, light-filled layout with windows on multiple exposures. Enjoy fresh air and cool breeze with two private balconies. Additional highlights include two assigned gated underground parking spaces (not tandem) and a large private storage room on the same floor. Enjoy a full-service lifestyle with pool, fitness center, clubhouse, and front desk security. Bankers Hill location close to Balboa Park, Little Italy, Downtown, and the Bay!

Mortgage Calculator

Est. Monthly Payment

$7,817

Principal & Interest$5,051
Property Tax$999
Insurance$291
HOA$1,475
%($199,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,496
Monthly Cashflow

Rent − PITIA

$-3,320
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,187

Mortgage (P+I)
$5,051
Cap Rate
-0.16%
Cash-on-Cash
-31.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$11,232

NOI (Annual)
$-1,624
Price-to-Rent

Lower = better for investors

18.5

* 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