2604 5th Avenue
1 / 20

2604 5th Avenue #301

D

San Diego, CA 92103

$1,760,000

Soft Appraisal Value: $1,696,400 · 3.7% above estimate

Beds

2

Baths

2

Sqft

1,600

Year Built

2019

Days on Market

46

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

Discover the pinnacle of 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 and effortless comfort, anchored by rich wood floors that complement the soaring 10' ceilings and an open-concept layout. Expansive windows and Nanawall doors flood the space with natural light, while the chef-inspired kitchen—fully equipped with premium Miele appliances and a wine refrigerator—flows gracefully into the living and dining areas for elevated entertaining. The spacious primary suite provides a private retreat with a well-appointed bath and generous custom closet space, while the second bedroom offers ideal flexibility for guests or a home office. Residents enjoy exclusive boutique amenities, including a professional fitness studio with towel and water service, a sophisticated lounge with a wet bar, a pet grooming area, individual storage, and gated underground parking with EV charging. Ideally located just moments from Balboa Park, Little Italy, and Downtown, this residence delivers unmatched access to world-class dining and culture in a truly walkable, distinguished modern community.

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
$6,765
Monthly Cashflow

Rent − PITIA

$-5,988
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,010

Mortgage (P+I)
$8,900
Cap Rate
-0.08%
Cash-on-Cash
-30.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$18,466

NOI (Annual)
$-1,327
Price-to-Rent

Lower = better for investors

21.7

* 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