425 Beech St
1 / 20

425 Beech St #1606

D

San Diego, CA 92101

$479,000
NEW — 0d

Beds

1

Baths

1

Sqft

655

Year Built

2004

Days on Market

0

Property Type

Condo

HOA/mo

$888

MLS ID

260009694SD

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

About This Property

Wonderful one bedroom opportunity in Little Italy on the 16th floor. Water and city views this from this light and bright condo. North facing residence with loads of natural light. Patio overlooks the cityscape and pool area below. Washer and dryer and two closets located in the spacious bedroom. Acqua Vista is a full service amenity building with on site staff, valet parking, fitness center, 8th floor pool, spa and BBQ. Location is unbeatable with restaurants, shops, Little Italy farmers market, San Diego waterfront and more all within walking distance. Buy your slice of Little Italy today!

Mortgage Calculator

Est. Monthly Payment

$3,929

Principal & Interest$2,422
Property Tax$479
Insurance$140
HOA$888
%($95,800)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$2,480
Monthly Cashflow

Rent − PITIA

$-1,449
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,419

Mortgage (P+I)
$2,422
Cap Rate
0.01%
Cash-on-Cash
-30.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$5,621

NOI (Annual)
$41
Price-to-Rent

Lower = better for investors

16.1

* 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