425 Beech St San Diego

425 Beech St San Diego

D

, CA 92101

$474,999

Beds

1

Baths

1

Sqft

627

Year Built

2004

Days on Market

12

Property Type

Condo

HOA/mo

$913

MLS ID

260003470SD

Description

Completely renovated condo in the heart of San Diego’s vibrant Little Italy neighborhood. Every inch of this home has been updated for both style and functionality. Kitchen features quartz countertops, sleek cabinetry, and new stainless-steel appliances. Convenient in unit Asko stackable laundry. Luxury vinyl plank flooring flows throughout the space, while the light and bright condo is enhanced by the Juliet Balcony, perfect for enjoying the fresh coastal air of the San Diego Bay that is just a few blocks away. Extra large bedroom has a custom Home Decorators Collection closet system designed to maximize storage and style. The bathroom has a walk-in shower, new vanity & designer anti-fog LED mirror. See supplement for full list of updates. Located in a full amenity building with keyless entry and secure building access, you’ll enjoy: 24/7 on site staff, pool, hot tub, grilling areas, fire pits, gym, valet parking, bike storage, Amazon lockers, EV chargers, and more! Whether you’re taking in the dining scene, strolling the weekly farmer’s market, heading to Petco Park for a game, or soaking up the waterfront views, Little Italy offers the best of San Diego right at your doorstep. VA and FHA approved. This condo commands mid-term rentals of $4,000 - $5,000 per month, making it a great cash flow investment property.

Mortgage Calculator

Est. Monthly Payment

$3,928

Principal & Interest$2,402
Property Tax$475
Insurance$139
HOA$913
%($95,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$1,847
Monthly Cashflow

Rent − PITI − HOA

$-2,082
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,902

Mortgage (P+I)
$2,402
Cap Rate
-1.26%
Cash-on-Cash
-26.30%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$3,929

NOI (Annual)
$-6,008
Price-to-Rent

Lower = better for investors

21.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator