321 10th Ave

San Diego, CA 92101

$899,000

Soft Appraisal Value: $881,800 · 2.0% above estimate

Beds

Baths

Sqft

1,103

Year Built

2007

Days on Market

Property Type

Condo

HOA/mo

N/A

MLS ID

260007081SD

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$5,707

Principal & Interest$4,546

Property Tax$899

Insurance$262

Down Payment

%($179,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$4,208

Comp Average

$2,996

1465 C Street

2bd / 2ba · 1,061 sqft · Condo

$549K

Est. $3,176/mo

530 K St

1bd / 1ba · 823 sqft · Condo

$559K

Est. $3,072/mo

1501 Front St

1bd / 1ba · 721 sqft · Condo

$559K

Est. $2,780/mo

530 K

1bd / 1ba · 707 sqft · Condo

$549K

Est. $2,855/mo

425 Beech St

2bd / 1ba · 822 sqft · Condo

$550K

Est. $3,096/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

38C

Est. Monthly Rent

$4,208

Monthly Cashflow

Rent − PITIA

$-1,499

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,216

Mortgage (P+I)

$4,546

Cap Rate

1.78%

Cash-on-Cash

-21.46%

DSCR

Need ≥ 1.25 for DSCR loan

0.74

Break-even Rent

$8,384

NOI (Annual)

$15,960

Price-to-Rent

Lower = better for investors

17.8

* 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 Analysis Open Full Calculator