301 W G St
1 / 20

301 W G St #321

D

San Diego, CA 92101

$855,000
NEW — 2d

Soft Appraisal Value: $827,900 · 3.3% above estimate

Beds

2

Baths

2

Sqft

1,332

Year Built

2003

Days on Market

2

Property Type

Condo

HOA/mo

$846

MLS ID

PTP2604343

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

Virtual Tour

About This Property

Welcome to City Walk in the heart of the Marina District. This spacious single-level residence offers 2 bedrooms, 2 bathrooms, and 1,332 sq. ft. of bright living space. Located on the third floor, the home features a south-facing balcony with peekaboo harbor views and a cozy space to enjoy your morning coffee and afternoon grill. The open-concept layout seamlessly connects the living, dining, and kitchen areas. The kitchen and bathrooms offer maple cabinetry and granite countertops, while tile flooring and ceiling fans are found throughout. The split-bedroom floor plan provides privacy, with both bedrooms featuring spacious walk-in closets. The primary suite includes dual sinks and a separate water closet. Exceptional storage includes multiple interior closets, an in-unit laundry room with stackable washer and dryer and addition storage, plus two private storage cabinets in the garage. Two tandem parking spaces included. City Walk amenities include two formal building entries, a fitness center, bike storage, weekday on-site management, three beautifully landscaped courtyards with seating areas, fire pits, and water features. Ideally located just steps from the harbor, Seaport Village, the Gaslamp Quarter, RADD, Little Italy, and Pantoja Park, along with restaurants and shops. Pets and gas grills permitted.

Mortgage Calculator

Est. Monthly Payment

$6,274

Principal & Interest$4,323
Property Tax$855
Insurance$249
HOA$846
%($171,000)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$4,633
Monthly Cashflow

Rent − PITIA

$-1,640
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,418

Mortgage (P+I)
$4,323
Cap Rate
1.27%
Cash-on-Cash
-23.99%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$9,073

NOI (Annual)
$10,859
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