425 Beech
1 / 20

425 Beech #428

C

San Diego, CA 92101

$455,000
NEW — 2d

Soft Appraisal Value: $452,000 · 0.7% above estimate

Beds

1

Baths

1

Sqft

649

Year Built

2004

Days on Market

2

Property Type

Condo

HOA/mo

$888

MLS ID

260012672SD

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

About This Property

Highly updated and completely move-in ready this Little Italy condo offers the ultimate urban lifestyle. Just steps away from world-class dining, chic boutiques, lively cafes, the famous weekly Framer's Market and stunning San Diego waterfront. Sophisticated updates include travertine flooring, custom lighting and closet organizer. Enjoy the convenience of a full suite of almost new appliances, inc. refrigerator, stove, microwave and washer/dryer. Acqua Vista delivers resort-style amenities including, resort style rooftop pool and spa, fitness center, BBQs, fire tables, EV charging, Amazon lockers, bike storage, full-time security, 24-hour concierge. Convenient overnight valet parking for residents and guests. Live like you're on vacation

Mortgage Calculator

Est. Monthly Payment

$3,776

Principal & Interest$2,301
Property Tax$455
Insurance$133
HOA$888
%($91,000)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$2,815
Monthly Cashflow

Rent − PITIA

$-962
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,988

Mortgage (P+I)
$2,301
Cap Rate
0.82%
Cash-on-Cash
-26.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$5,397

NOI (Annual)
$3,749
Price-to-Rent

Lower = better for investors

13.5

* 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