321 10th Ave

321 10th Ave

D

San Diego, CA 92101

$565,500

Beds

1

Baths

1

Sqft

736

Year Built

2007

Days on Market

12

Property Type

Condo

HOA/mo

$891.21

MLS ID

260006193SD

Description

This beautifully remodeled, west-facing residence boasts a private balcony with coveted views into iconic Petco Park—home of the San Diego Padres—where the excitement of game day becomes part of your everyday backdrop. Exposed brick accent walls in the living room and bedroom create warmth and architectural character throughout the space. The kitchen features brand new custom cabinetry with soft-close drawers paired with quartz countertops and stainless steel appliances, creating a sleek, modern feel. The newly remodeled bathroom features a pedestal vanity and ceramic tile from Floor & Decor installed throughout the shower, pony walls, and flooring. ICON offers an impressive array of upscale amenities: 24/7 concierge service, a well-equipped fitness center, a rooftop SKYBOX lounge, a theater room, and a community work area/lounge, all complemented by a beautifully landscaped courtyard featuring striking art installations. Residents enjoy exceptional walkability, with FIT Athletic Club—San Diego’s premier fitness club—located directly across the street. From world-class dining and entertainment to waterfront walks and ballpark energy, the very best of Downtown San Diego is right outside your door. The Ballpark District spans 22 blocks surrounding Petco Park, where the Padres-affiliated Ballpark District Community Partnership provides daily clean-up services to maintain the area.

Mortgage Calculator

Est. Monthly Payment

$4,481

Principal & Interest$2,859
Property Tax$566
Insurance$165
HOA$891
%($113,100)
%

Investment Score

0D
Est. Monthly Rent
$2,783
Monthly Cashflow

Rent − PITI − HOA

$-1,698
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,810

Mortgage (P+I)
$2,859
Cap Rate
0.11%
Cash-on-Cash
-29.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$6,432

NOI (Annual)
$599
Price-to-Rent

Lower = better for investors

16.9

* 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