2604 5th Avenue
1 / 20

2604 5th Avenue #301

D

San Diego, CA 92103

$1,760,000
NEW — 1d

Beds

2

Baths

2

Sqft

1,600

Year Built

2019

Days on Market

1

Property Type

Condo

HOA/mo

$1,580

MLS ID

PTP2603015

This property is in San Diego (92103). View neighborhood stats →

Virtual Tour

About This Property

Welcome to sophisticated urban living at 41 West in Bankers Hill, one of San Diego’s most coveted boutique addresses. This elegantly designed residence offers a seamless blend of modern luxury, thoughtful design, and effortless comfort. The open-concept layout is framed by expansive windows that let natural light through, highlighting refined finishes and a clean, contemporary aesthetic. The chef-inspired kitchen featuring high-end Miele appliances flows gracefully into the living and dining areas, creating an ideal space for both elevated entertaining and everyday living. The spacious primary suite provides a private retreat with a well-appointed bath and generous closet space. A second bedroom offers flexibility for guests, a home office, or additional lifestyle needs. Set in a premier location just moments from Balboa Park, Little Italy, and Downtown San Diego, this residence delivers unmatched access to world-class dining, culture, and outdoor living. Residents of 41 West enjoy the privacy of boutique living paired with upscale building amenities in a truly walkable, vibrant neighborhood. A rare opportunity to own in one of Bankers Hill’s most distinguished modern communities.

Mortgage Calculator

Est. Monthly Payment

$12,753

Principal & Interest$8,900
Property Tax$1,760
Insurance$513
HOA$1,580
%($352,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,356
Monthly Cashflow

Rent − PITIA

$-9,397
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,635

Mortgage (P+I)
$8,900
Cap Rate
-1.87%
Cash-on-Cash
-39.66%
DSCR

Need ≥ 1.25 for DSCR loan

0.26
Break-even Rent
$18,466

NOI (Annual)
$-32,827
Price-to-Rent

Lower = better for investors

43.7

* 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