425 Beech
1 / 20

425 Beech #715

C

San Diego, CA 92101

$599,000
NEW — 6d

Soft Appraisal Value: $593,900 · 0.9% above estimate

Beds

2

Baths

2

Sqft

914

Year Built

2004

Days on Market

6

Property Type

Condo

HOA/mo

$970.55

MLS ID

ND26105323

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

Virtual Tour

About This Property

Welcome to downtown living at it's finest! This charming corner unit in Aqua Vista offers two bedrooms, two bathrooms, and a comfortable living environment. Located in a desirable walkable neighborhood, this single-level condo provides a wide range of convenient features that will make you feel right at home.Inside, you'll find a well-designed layout that enhances functionality. The open living room, dining area, and kitchen create a welcoming atmosphere, flooded with natural light.The kitchen is equipped with modern appliances, including a refrigerator, washer/dryer, microwave, dishwasher, and stove. Ample counter space and cabinetry provide storage and convenience for all your culinary needs.The two bedrooms offer a peaceful retreat. Large windows brighten the space and create a serene ambiance. The primary bedroom includes an ensuite bathroom for added privacy and convenience, while the second bathroom serves both residents and guests.This condo ensures year-round comfort with central air conditioning and heating. The laundry area, conveniently located within the unit, adds to the convenience of daily living.Valet parking is provided, eliminating the stress of finding parking. Additionally, you'll have access to community amenities, including a hosted lobby, pool, spa, fitness center, and BBQ area.

Mortgage Calculator

Est. Monthly Payment

$4,773

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$971
%($119,800)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,366
Monthly Cashflow

Rent − PITIA

$-1,407
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,681

Mortgage (P+I)
$3,029
Cap Rate
0.70%
Cash-on-Cash
-26.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$6,848

NOI (Annual)
$4,177
Price-to-Rent

Lower = better for investors

14.8

* 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