321 10th Ave.
1 / 20

321 10th Ave. #2208

C

San Diego, CA 92101

$1,099,000
NEW — 0d

Soft Appraisal Value: $1,069,000 · 2.8% above estimate

Beds

2

Baths

2

Sqft

1,077

Year Built

2007

Days on Market

0

Property Type

Condo

HOA/mo

$977.8

MLS ID

260017175SD

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

About This Property

Take me out to the ball game! Watch the Padres from this stunning southwest corner unit and one of the most coveted orientations and floor plans in all of downtown San Diego. This showcase property features expansive views directly into Petco Park, as well as Coronado, Coronado bridge, San Diego Bay, the Pacific Ocean, and the downtown skyline. The condo has in-unit washer/dryer, storage unit, and two parking spaces underground. Icon 2208 is replete with vinyl plank flooring, granite counters, stainless steel appliances and has exclusive fob access to the top few floors. Icon is located in the heart of the Ballpark District, short walking distance to shops and night life of the Gaslamp Quarter, and features a rooftop lounge with incredible views, barbecue grills, TV, surround sound, stadium seating, fitness center, 24-hour security, concierge and community lounge.

Mortgage Calculator

Est. Monthly Payment

$7,954

Principal & Interest$5,557
Property Tax$1,099
Insurance$321
HOA$978
%($219,800)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$4,399
Monthly Cashflow

Rent − PITIA

$-3,556
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,484

Mortgage (P+I)
$5,557
Cap Rate
0.08%
Cash-on-Cash
-29.94%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$11,520

NOI (Annual)
$883
Price-to-Rent

Lower = better for investors

20.8

* 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 AnalysisOpen Full Calculator