425 Beech St
1 / 20

425 Beech St #433

D

San Diego, CA 92101

$559,000
NEW — 0d on market

Beds

2

Baths

1

Sqft

877

Year Built

2004

Days on Market

0

Property Type

Condo

HOA/mo

$932

MLS ID

260008690SD

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

About This Property

Stylish, centrally located 2-bedroom condo in the premium Acqua Vista complex! Situated in the heart of Little Italy, this home's spacious layout opens onto a sleek, upgraded and modern kitchen with contemporary finishes. Its dedicated dining area flows into the bright living space. The interior courtyard location allows for added privacy and a quieter atmosphere. The large primary bedroom includes a generous walk-in closet, while the in-unit laundry creates added convenience. Residents of Acqua Vista enjoy upscale amenities, including 24-hour security, a community attendant in the lobby, and valet parking. Recent HOA upgrades have transformed the building with new designer-selected interiors, fresh exterior paint, lush landscaping, upgraded carpeting, and curated artwork throughout. The completely renovated pool and spa area now offers fire tables, cabanas, lounge seating, and BBQ stations, all perfect for entertaining. Step outside to explore Little Italy’s vibrant mix of cafes, fine dining, weekend farmers markets, and scenic waterfront. With quick access to the 5 freeway, this coveted location keeps you close to everything San Diego has to offer.

Mortgage Calculator

Est. Monthly Payment

$4,481

Principal & Interest$2,827
Property Tax$559
Insurance$163
HOA$932
%($111,800)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$3,075
Monthly Cashflow

Rent − PITIA

$-1,406
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,579

Mortgage (P+I)
$2,827
Cap Rate
0.53%
Cash-on-Cash
-27.68%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$6,424

NOI (Annual)
$2,975
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