300 W Beech St San Diego

300 W Beech St San Diego

A

, CA 92101

$649,999

Beds

1

Baths

1.5

Sqft

876

Year Built

2004

Days on Market

20

Property Type

Condo

HOA/mo

$748

MLS ID

260003368SD

Description

Step into the vibrant Little Italy lifestyle with this one bedroom, two bathroom ground level condo featuring two private entrances with secure direct access to State St for added convenience. Just 1.5 blocks from your front door to the Farmers Market, the Little Italy dog park, and walking distance to the entirety of Little Italy, including restaurants, cafes, bars, boutique shops, and the waterfront, with the soon to open Whole Foods just around the corner. Enjoy effortless city living in this unique floor plan with an oversized bedroom boasting an en-suite bath, plus a separate half bath that offers added comfort and privacy for guests. Stainless steel appliances, ceramic tile flooring, a brand new stove, Bosch dishwasher, in-unit 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 also serves as a secondary private entrance, creating seamless indoor-outdoor living and ideal access for pets or visitors. 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! Experience the ultimate blend of comfort, convenience, and urban coastal charm in one of San Diego’s most sought-after neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$4,874

Principal & Interest$3,287
Property Tax$650
Insurance$190
HOA$748
%($130,000)
%

Investment Score

81A
Est. Monthly Rent

Market Rent Estimate

$6,268
Monthly Cashflow

Rent − PITI − HOA

+$1,393
Full Cashflow

Incl. vacancy, PM, maint, capex

$-590

Mortgage (P+I)
$3,287
Cap Rate
4.98%
Cash-on-Cash
12.86%
DSCR
1.91
Break-even Rent
$4,875

NOI (Annual)
$32,360
Price-to-Rent

Lower = better for investors

8.6

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator