321 10th Ave San Diego

321 10th Ave San Diego

D

, CA 92101

$525,000

Beds

1

Baths

1

Sqft

671

Year Built

2007

Days on Market

30

Property Type

Condo

HOA/mo

$874.5

MLS ID

260002363SD

Description

Experience upscale urban living at the iconic ICON building in downtown San Diego. This beautifully designed 1-bedroom, 1-bath condo features floor-to-ceiling windows flood the space with natural light and offer stunning views of downtown San Diego. For even more breathtaking sights, head to the rooftop deck and take in panoramic views of Petco Park. Enjoy the peace of mind that comes with a controlled-access lobby staffed 24/7, and take advantage of a designated parking space in the garage just steps from your door. ICON's HOA provides a well-rounded lifestyle with unparalleled amenities, including a deluxe full-size gym, theater, and roof top fire pit. Google Fiber Internet is included include in the HOA. This condo is in a prime location and truly defines luxury city living.

Mortgage Calculator

Est. Monthly Payment

$4,207

Principal & Interest$2,655
Property Tax$525
Insurance$153
HOA$875
%($105,000)
%

Investment Score

1D
Est. Monthly Rent

Market Rent Estimate

$2,648
Monthly Cashflow

Rent − PITI − HOA

$-1,559
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,606

Mortgage (P+I)
$2,655
Cap Rate
0.11%
Cash-on-Cash
-17.82%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.00
Break-even Rent
$4,207

NOI (Annual)
$588
Price-to-Rent

Lower = better for investors

16.5

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

Get Expert AnalysisOpen Full Calculator