350 K

350 K #412

A

San Diego, CA 92101

$660,000

Beds

2

Baths

2

Sqft

1,023

Year Built

2002

Days on Market

36

Property Type

Condo

HOA/mo

$748.97

MLS ID

260004792SD

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

Virtual Tour

About This Property

Experience luxury urban living in San Diego’s prestigious Marina District, directly across from the Convention Center. Gorgeous, bright, & remarkably quiet 2-BR, 2-bath offers a thoughtfully designed open floor plan ideal for modern living & entertaining. Spacious primary suite features a beautifully tiled flooring, & a generous walk-in closet. Wide-plank flooring, stainless steel appliances, granite countertops, & abundant cabinetry enhance the well-appointed kitchen. Oversized windows fill the home with natural light, while the private balcony, with its own storage closet, offers a pleasant outlook & seamless indoor-outdoor living. Additional highlights include central heating & brand-new air conditioning, ceiling fans, stacked washer & dryer, & two assigned parking spaces in a secure garage. Residents enjoy resort-style amenities including, fully equipped fitness center, landscaped courtyard, community & game room, meeting room, rooftop lounge with BBQ area & impressive city views. The electronically secured building features controlled access, two elevators, stairwells, & a conveniently located trash chute. HOA dues include water, sewer, trash, common area maintenance, & high-speed Google Fiber internet, creating a truly turnkey downtown lifestyle opportunity. Step outside & enjoy the best of downtown San Diego, Petco Park, Gaslamp Quarter, waterfront, Seaport Village, Trolley Station, Rady Shell at Jacobs Park, & countless restaurants, entertainment venues are all just minutes away. Balboa Park, San Diego Zoo, beaches, & medical centers are accessible.

Mortgage Calculator

Est. Monthly Payment

$4,939

Principal & Interest$3,337
Property Tax$660
Insurance$192
HOA$749
%($132,000)
%

Location

Loading map...

Investment Score

51B
Est. Monthly Rent
$4,250
Monthly Cashflow

Rent − PITIA

$-688
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,216

Mortgage (P+I)
$3,337
Cap Rate
2.04%
Cash-on-Cash
-20.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.86
Break-even Rent
$7,128

NOI (Annual)
$13,458
Price-to-Rent

Lower = better for investors

12.9

* 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