300 W Beech
1 / 20

300 W Beech #10

D

San Diego, CA 92101

$629,900
NEW — 2d

Beds

1

Baths

1.5

Sqft

876

Year Built

2004

Days on Market

2

Property Type

Condo

HOA/mo

$748

MLS ID

260009861SD

This property is in San Diego (92101). View neighborhood stats →

About This Property

Perfect for dog owners, this unit offers convenient direct access to the sidewalk, making walks quick and easy without navigating hallways or elevators, and with a dog park just two blocks away. Easy-to-clean ceramic tile flooring in the main living area offers both low maintenance and versatile decorating options. One of the only units with no shared walls and a rare floor plan with an over-sized bedroom with an en suite bath, a second guest half bath, and two entrances for convenience. Brand new stove, Bosch dishwasher, full size front load washer and dryer, and forced air heating and AC provide everyday ease. The spacious private patio not only offers a quiet retreat for morning coffee or evening relaxation, but creates seamless indoor-outdoor living. All within blocks of restaurants, shops, the waterfront, and the soon to open Whole Foods Market. This unit comes with one assigned parking space in a secure underground garage. The La Vita community features a bicycle room and access to resort-style amenities including a pool, spa, BBQs, gym, and inviting common areas for gatherings with friends and family, all within a professionally managed HOA. Building is VA and FHA approved!

Mortgage Calculator

Est. Monthly Payment

$4,747

Principal & Interest$3,185
Property Tax$630
Insurance$184
HOA$748
%($125,980)
%

Location

Loading map...

Investment Score

16D
Est. Monthly Rent
$2,480
Monthly Cashflow

Rent − PITIA

$-2,267
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,362

Mortgage (P+I)
$3,185
Cap Rate
-0.34%
Cash-on-Cash
-32.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$6,847

NOI (Annual)
$-2,127
Price-to-Rent

Lower = better for investors

21.2

* 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