321 10th Avenue

321 10th Avenue

B

San Diego, CA 92101

$430,000

Beds

1

Baths

1

Sqft

621

Year Built

2007

Days on Market

59

Property Type

Condo

HOA/mo

$862

MLS ID

PTP2600230

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

Virtual Tour

About This Property

Wake up with the city and live above it all! This bright, open unit is the perfect hideaway while being in the thick of it all. The exposed concrete finish, floor to ceiling windows and modern appliances complement the urban views. In unit laundry and the two spacious closets ensure practical livability. The views of the library and the Coronado Bridge are a highlight, although the building offers much, much more. A state of the art gym with machines and free-weights, an open air courtyard that's a rarity downtown along with the secure entry and private parking space. The star of the show, however, is the epic Skybox that gives you a bird's eye view of the bay, skyline and is the best way to take in Padre's games with your friends. Good luck trying to get them to leave!

Mortgage Calculator

Est. Monthly Payment

$3,592

Principal & Interest$2,174
Property Tax$430
Insurance$125
HOA$862
%($86,000)
%

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$2,795
Monthly Cashflow

Rent − PITIA

$-796
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,797

Mortgage (P+I)
$2,174
Cap Rate
1.05%
Cash-on-Cash
-25.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$5,129

NOI (Annual)
$4,522
Price-to-Rent

Lower = better for investors

12.8

* 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