350 K St

350 K St #205

D

San Diego, CA 92101

$675,000

Beds

2

Baths

2

Sqft

1,024

Year Built

2002

Days on Market

21

Property Type

Condo

HOA/mo

$698

MLS ID

260006100SD

Description

Welcome to Crown Bay, one of Downtown San Diego's most sought-after addresses. This south facing, bright and airy residence features a smart split floor plan, hardwood floors, two private balconies perfect for soaking in the San Diego sunshine, and beautiful hardwood floors in original condition that add warmth and character throughout. Two side-by-side parking spots — not tandem — are included, a rare and valuable bonus. Crown Bay is a boutique art nouveau building with only 84 residences, offering an intimate community feel with resort-style amenities including a fully equipped fitness center, rooftop BBQ lounge, and an elegant atrium courtyard. And with Fleming's Steakhouse right on the ground floor, fine dining is literally steps from your front door. Step outside and you're one block from the world-famous Gaslamp Quarter, a short stroll to Petco Park, the Waterfront Park, the Convention Center, and some of the best restaurants, shopping, and nightlife Downtown San Diego has to offer. Opportunities like this don't come around often. Don't miss your chance to own a piece of San Diego's vibrant downtown lifestyle!

Mortgage Calculator

Est. Monthly Payment

$4,983

Principal & Interest$3,413
Property Tax$675
Insurance$197
HOA$698
%($135,000)
%

Investment Score

0D
Est. Monthly Rent
$2,529
Monthly Cashflow

Rent − PITIA

$-2,454
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,598

Mortgage (P+I)
$3,413
Cap Rate
-0.33%
Cash-on-Cash
-31.99%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$7,202

NOI (Annual)
$-2,222
Price-to-Rent

Lower = better for investors

22.2

* 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