2665 5th Avenue
1 / 20

2665 5th Avenue #304

D

San Diego, CA 92103

$1,799,000

Soft Appraisal Value: $1,751,000 · 2.7% above estimate

Beds

2

Baths

2.5

Sqft

2,032

Year Built

2016

Days on Market

82

Property Type

Condo

HOA/mo

$1,022

MLS ID

PTP2601160

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

Virtual Tour

About This Property

SHOWS LIKE A MODEL, THIS GREAT UNIT AT VUE ON 5TH. AND READY TO MOVE IN. ENJOY OVER 2,000 S/F OF LIVING SPACE ON ONE LEVEL WITH LUXURIOUS MODERN FINISHES SUCH AS QUARTZ COUNTERTOPS, STONE BACK SPLASH, BOSCH STAINLESS STEEL APPLIANCES, WOOD FLOORS AND LED LIGHTING. BOTH BEDROOMSARE LARGE (DUAL MASTER SUITES) WITH SPACIOUS BATHROOMS AND WALK IN CLOSETS. LUXURY CONDO LOCATEDIN THE COVETED HEART OF BANKER'S HILL, WALK TO BALBOA PARK AND RESTAURANTS, GOOD SIZE BALCONY, HALF BATH WITH LAUNDRY ROOM, THIS HOME IS ALMOST NEVER USED, SHOWS LIKE BRAND NEW, FURNITURE IS NEGOTIABLE, A MUST SEE HOME !!!

Mortgage Calculator

Est. Monthly Payment

$12,442

Principal & Interest$9,097
Property Tax$1,799
Insurance$525
HOA$1,022
%($359,800)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$7,536
Monthly Cashflow

Rent − PITIA

$-4,907
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,139

Mortgage (P+I)
$9,097
Cap Rate
0.64%
Cash-on-Cash
-27.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$18,106

NOI (Annual)
$11,491
Price-to-Rent

Lower = better for investors

19.9

* 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