325 7th Avenue

325 7th Avenue

D

San Diego, CA 92101

$945,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,021

Year Built

2007

Days on Market

0

Property Type

Condo

HOA/mo

$1,444

MLS ID

260007401SD

View on MLS

Description

Enjoy the panoramic views and city lights from the 17th floor of this beautiful two-bedroom two bath unit at The Legend just steps from Petco Park and the Gaslamp Quarter. This unit has floor to ceiling windows, an open concept kitchen and living room area with balcony access. The master bedroom features a large walk in closet and updated bathroom with double vanity. Floor to ceiling windows in the second bedroom provides lots of natural light. A stackable washer and dryer included in the unit. This secure building comes with plenty of amenities including a 7th floor deck with BBQ's, TV's, outdoor lounge area and fire pits. The 2nd floor amenities include a fitness room, pool, spa, sauna and community room. An assigned underground garage parking space, on-site guard and concierge are also included. From its central location on 7th Avenue between J and K streets, The Legend is just steps away from some of San Diego’s main attractions. The city will literally be at your door–step. PETCO Park, voted MLB's Number 1 baseball stadium, World-class San Diego Main Library facility at 11th and J, exciting restaurants, entertainment and shopping in the Ballpark District and the Gaslamp Quarter, all within easy walking, trolley or pedicab distance. San Diego Trolley just blocks away for easy, safe and fun transportation. Quick access to freeways, the airport and commuter bus lines. MLK Promenade, Embarcadero, Marina and Urban Art Trail within steps of your front door for recreational walking, jogging, roller-blading, biking and more. A stackable washer and dryer included in the unit. This secure building comes with plenty of amenities including a 7th floor deck with BBQ's, TV's, outdoor lounge area and fire pits. The 2nd floor amenities include a fitness room, pool, spa, sauna and community room. An assigned underground garage parking space #98, on-site guard and concierge are also included. From its central location on 7th Avenue between J and K streets, The Legend is just steps away from some of San Diego’s main attractions. The city will literally be at your door–step. PETCO Park, voted MLB's Number 1 baseball stadium, World-class San Diego Main Library facility at 11th and J, exciting restaurants, entertainment and shopping in the Ballpark District and the Gaslamp Quarter, all within easy walking, trolley or pedicab distance. San Diego Trolley just blocks away for easy, safe and fun transportation. Quick access to freeways, the airport and commuter bus lines. MLK Promenade, Embarcadero, Marina and Urban Art Trail within steps of your front door for recreational walking, jogging, roller-blading, biking and more.

Mortgage Calculator

Est. Monthly Payment

$7,443

Principal & Interest$4,778
Property Tax$945
Insurance$276
HOA$1,444
%($189,000)
%

Investment Score

0D
Est. Monthly Rent
$3,655
Monthly Cashflow

Rent − PITI − HOA

$-3,788
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,417

Mortgage (P+I)
$4,778
Cap Rate
-0.81%
Cash-on-Cash
-34.39%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$10,690

NOI (Annual)
$-7,658
Price-to-Rent

Lower = better for investors

21.5

* 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