350 11th Ave.
1 / 20

350 11th Ave. #341

D

San Diego, CA 92101

$675,000
NEW — 0d

Beds

1

Baths

1

Sqft

1,018

Year Built

2006

Days on Market

0

Property Type

Condo

HOA/mo

$962.97

MLS ID

260013013SD

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

Virtual Tour

About This Property

Stunning loft-style condo in the historic Carnation building at Icon combines the perfect blend of old world charm with modern luxury. Unit 341 features soaring 13 foot ceilings, beautiful white oak floors, an open kitchen with quartz counters, stainless steel appliances and built-in desk, exposed duct-work, large metal framed windows, completely renovated bathroom, walk-in closet, Nest HVAC, an underground parking space and a storage unit. Icon has many amenities including a fitness center, security, community lounge with full kitchen, movie theater room and a rooftop party deck with barbecue grills, surround sound, TV and spectacular views of Petco Park, San Diego Bay, Coronado and the downtown San Diego skyline.

Mortgage Calculator

Est. Monthly Payment

$5,248

Principal & Interest$3,413
Property Tax$675
Insurance$197
HOA$963
%($135,000)
%

Location

Loading map...

Investment Score

11D
Est. Monthly Rent
$2,491
Monthly Cashflow

Rent − PITIA

$-2,757
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,893

Mortgage (P+I)
$3,413
Cap Rate
-0.85%
Cash-on-Cash
-34.60%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$7,546

NOI (Annual)
$-5,753
Price-to-Rent

Lower = better for investors

22.6

* 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