321 10th Ave
1 / 20

321 10th Ave #904

D

San Diego, CA 92101

$499,000

Soft Appraisal Value: $499,000 · 0.0% below estimate

Beds

1

Baths

1

Sqft

671

Year Built

2007

Days on Market

13

Property Type

Condo

HOA/mo

$874

MLS ID

260011634SD

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

Virtual Tour

About This Property

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

$4,042

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$874
%($99,800)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$2,491
Monthly Cashflow

Rent − PITIA

$-1,551
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,540

Mortgage (P+I)
$2,523
Cap Rate
-0.04%
Cash-on-Cash
-30.54%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$5,790

NOI (Annual)
$-201
Price-to-Rent

Lower = better for investors

16.7

* 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