404 San Antonio
1 / 20

404 San Antonio #E

D

San Diego, CA 92106

$2,200,000
NEW — 2d

Beds

3

Baths

2

Sqft

1,934

Year Built

1974

Days on Market

2

Property Type

Condo

HOA/mo

$1,260

MLS ID

260009815SD

This property is in San Diego (92106). View neighborhood stats →

Virtual Tour

About This Property

Luxury La Playa living at it's finest! A fully remodeled, single level, bayfront condo at Kellogg Beach, this 3br/2ba stunner features a new kitchen w/SS appliances, LVP flooring, updated baths & a gas fireplace. The expansive waterfront deck has panoramic views of the San Diego Bay, Downtown skyline, Kona Kai & Mexico. Close to Southwestern & San Diego Yachts Clubs. 2 side-by-side parking spots in secured garage, a private storage room, 2 incredible private patios, an elevator, pool & rec room. At La Playa is a very well kept, secure complex in the best location imaginable. The bay, marinas, beach & restaurants are all a stone's throw away. Bayfront living has never been better!!!

Mortgage Calculator

Est. Monthly Payment

$15,226

Principal & Interest$11,124
Property Tax$2,200
Insurance$642
HOA$1,260
%($440,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,604
Monthly Cashflow

Rent − PITIA

$-11,622
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,285

Mortgage (P+I)
$11,124
Cap Rate
-1.72%
Cash-on-Cash
-38.96%
DSCR

Need ≥ 1.25 for DSCR loan

0.24
Break-even Rent
$22,155

NOI (Annual)
$-37,923
Price-to-Rent

Lower = better for investors

50.9

* 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