301 G Street
1 / 20

301 G Street #433

B

San Diego, CA 92101

$750,000
NEW — 3d

Soft Appraisal Value: $721,200 · 4.0% above estimate

Beds

1

Baths

1.5

Sqft

1,330

Year Built

2003

Days on Market

3

Property Type

Condo

HOA/mo

$845

MLS ID

NDP2605387

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

Virtual Tour

About This Property

Welcome to City Walk, one of the Marina District's most desirable communities. This top-floor loft-style residence offers approximately 1,330 square feet of living space with soaring vaulted ceilings, abundant natural light and a floor plan rarely found in downtown San Diego. This move-in ready home features upgraded white oak hardwood flooring, an open living area, formal dining space, downstairs powder room, private balcony, and in-unit laundry. The spacious kitchen flows seamlessly into the living and dining areas, creating a comfortable layout for everyday living and entertaining. Upstairs, the primary suite is complemented by a versatile den area, providing additional space for a home office, media room, or other flexible uses. The thoughtful two-story layout lives more like a townhome than a traditional condominium. Additional features include one secured underground parking space, private storage, and community bike storage. Residents enjoy secured access, fitness facilities, landscaped courtyards, on-site management, and a location just moments from dining, entertainment, and waterfront amenities. City Walk is just blocks from the waterfront, Seaport Village, Little Italy, the Gaslamp Quarter, Petco Park, and the Rady Shell.

Mortgage Calculator

Est. Monthly Payment

$5,606

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$845
%($150,000)
%

Location

Loading map...

Investment Score

46B
Est. Monthly Rent
$4,735
Monthly Cashflow

Rent − PITIA

$-871
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,585

Mortgage (P+I)
$3,792
Cap Rate
1.93%
Cash-on-Cash
-20.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$8,093

NOI (Annual)
$14,483
Price-to-Rent

Lower = better for investors

13.2

* 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