425 Beech
1 / 20

425 Beech #854

D

San Diego, CA 92101

$449,000
NEW — 3d

Beds

1

Baths

1

Sqft

693

Year Built

2004

Days on Market

3

Property Type

Condo

HOA/mo

$913

MLS ID

260010130SD

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

About This Property

Live steps from 100+ restaurants in Acqua Vista’s North Tower, where floor-to-ceiling windows frame stunning city skyline views. Located in the highly desirable Little Italy neighborhood, you’ll enjoy access to over 100 restaurants, a vibrant weekly farmers market, and a lively, walkable atmosphere with endless dining and entertainment options. Enjoy effortless access to the pool, spa, and BBQ area right on your floor. Amenities include a fitness center and front desk service. This light-filled unit features custom window coverings, granite counters, in-unit washer/dryer, and one parking space. Valet parking included at no extra cost.

Mortgage Calculator

Est. Monthly Payment

$3,763

Principal & Interest$2,270
Property Tax$449
Insurance$131
HOA$913
%($89,800)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$2,472
Monthly Cashflow

Rent − PITIA

$-1,291
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,234

Mortgage (P+I)
$2,270
Cap Rate
0.10%
Cash-on-Cash
-29.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$5,373

NOI (Annual)
$435
Price-to-Rent

Lower = better for investors

15.1

* 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