2736 B St 203

2736 B St 203

B

San Diego, CA 92102

$550,000
NEW — 1d

Beds

2

Baths

1

Sqft

770

Year Built

2006

Days on Market

1

Property Type

Condo

HOA/mo

$501

MLS ID

260017287SD

This property is in San Diego (92102). View neighborhood stats →

About This Property

Welcome to this inviting top-floor corner unit in the heart of Golden Hill. This 2-bedroom, 1-bath condominium features an open, light-filled floor plan, an in-unit washer and dryer, and all appliances included, making it truly move-in ready. Enjoy resort-style living in this gated community with a hot tub, two fitness centers, a BBQ area, and beautifully maintained grounds. The home also includes one assigned parking space and is located in a pet-friendly community. Ideally situated adjacent to Balboa Park Golf Course and just minutes from Downtown San Diego, you'll enjoy easy access to Golden Hill's popular restaurants, coffee shops, local boutiques, and neighborhood favorites. Conveniently located near major freeways and San Diego International Airport, this home offers the perfect blend of comfort, convenience, and urban living.

Mortgage Calculator

Est. Monthly Payment

$3,993

Principal & Interest$2,781
Property Tax$550
Insurance$160
HOA$501
%($110,000)
%

Investment Score

43C
Est. Monthly Rent
$2,974
Monthly Cashflow

Rent − PITIA

$-1,018
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,160

Mortgage (P+I)
$2,781
Cap Rate
1.35%
Cash-on-Cash
-23.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$5,780

NOI (Annual)
$7,448
Price-to-Rent

Lower = better for investors

15.4

* 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