2400 5th Ave

2400 5th Ave #339

D

San Diego, CA 92101

$619,900

Soft Appraisal Value: $603,400 · 2.7% above estimate

Beds

1

Baths

1

Sqft

801

Year Built

2003

Days on Market

17

Property Type

Condo

HOA/mo

$750

MLS ID

NDP2602639

Description

Experience beautiful bay views and gorgeous afternoon sunlight in this West-facing Laurel Bay residence in the heart of Bankers Hill. This impeccably maintained home features luxury vinyl planking throughout, a generously sized kitchen with ample counter space, and a beautifully updated bathroom. Residents enjoy premium building amenities, including a pool, jacuzzi, fitness center, game room, and lounges. This unit includes a dedicated underground parking space, offering total convenience in one of San Diego's most walkable neighborhoods. Located just steps from the iconic Balboa Park, world-class dining, and local coffee shops, this home offers an unparalleled urban lifestyle.

Mortgage Calculator

Est. Monthly Payment

$4,685

Principal & Interest$3,135
Property Tax$620
Insurance$181
HOA$750
%($123,980)
%

Investment Score

1D
Est. Monthly Rent
$2,877
Monthly Cashflow

Rent − PITIA

$-1,808
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,987

Mortgage (P+I)
$3,135
Cap Rate
0.29%
Cash-on-Cash
-28.91%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$6,756

NOI (Annual)
$1,774
Price-to-Rent

Lower = better for investors

18.0

* 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