425 Beech St
1 / 20

425 Beech St #603

D

San Diego, CA 92101

$599,000
NEW — 0d on market

Beds

2

Baths

1

Sqft

822

Year Built

2004

Days on Market

0

Property Type

Condo

HOA/mo

$932

MLS ID

260008212SD

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

View on MLS

About This Property

This beautifully renovated, south-facing two-bedroom at Acqua Vista is an incredible value. The residence was modified to open up the layout, with a fully remodeled kitchen, quartz countertops with waterfall edge, new cabinetry and new flooring throughout. Enjoy abundant natural light, a private balcony, and thoughtful upgrades that maximize space and flow. This home can be purchased furnished. Located in the vibrant Little Italy neighborhood, Acqua Vista was newly remodeled and offers valet parking, two lobbies, a fitness center, and a rooftop pool/spa terrace—all just steps from some of San Diego’s best dining and markets. Welcome to Acqua Vista, ideally located in the heart of Little Italy—one of Downtown San Diego’s most sought-after neighborhoods. Just steps away from the vibrant energy of India Street, this location offers access to some of the city's best local dining and weekend experiences. Enjoy mornings at the Little Italy Mercato, brunch at Morning Glory, or dinner at restaurants like Davanti Enoteca or Born and Raised. Beyond food, the community atmosphere, frequent events, and proximity to the San Diego Bay make this neighborhood one of the most dynamic places to live in the city. Acqua Vista recently underwent a stylish community update, featuring a fresh coat of exterior paint, refreshed common areas, new halls and lobby areas, and new pool terrace. Residents enjoy exclusive amenities including valet parking—an uncommon perk in the Downtown market—two lobbies, a fitness center, meeting room, and a rooftop-style pool and spa deck on the 8th floor. This south-facing two-bedroom home stands out with a layout that balances functionality and comfort. Unlike many residences in Acqua Vista, this home features a thoughtfully opened-up kitchen, bringing in light and creating seamless flow between the kitchen, dining, and living areas. The fully renovated kitchen includes quartz countertops with waterfall edge, new cabinetry, and new flooring that continues throughout the residence. A private balcony extends from the living area—an added bonus not available in all floorplans. This exterior-facing home enjoys abundant natural light throughout the day thanks to its southern exposure, and the positioning ensures greater privacy compared to courtyard-facing units. With its recent updates and smart design, this home offers a modern feel while maintaining the charm and convenience of Little Italy living.

Mortgage Calculator

Est. Monthly Payment

$4,735

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$932
%($119,800)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,539
Monthly Cashflow

Rent − PITIA

$-1,196
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,509

Mortgage (P+I)
$3,029
Cap Rate
1.04%
Cash-on-Cash
-25.13%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$6,797

NOI (Annual)
$6,238
Price-to-Rent

Lower = better for investors

14.1

* 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