425 Beech Street
1 / 20

425 Beech Street #403

C

San Diego, CA 92101

$625,000
NEW — 2d

Soft Appraisal Value: $616,800 · 1.3% above estimate

Beds

2

Baths

2

Sqft

1,071

Year Built

2004

Days on Market

2

Property Type

Condo

HOA/mo

$990

MLS ID

NDP2605457

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

Virtual Tour

About This Property

A true gem in the heart of vibrant downtown San Diego, this residence sits in one of Little Italy’s most walkable and sought-after locations. This bright, open concept home offers a rare opportunity to own a top-floor unit in the lower South Tower, uniquely featuring 12-foot floor-to-ceiling windows in the primary bedroom. With south-facing natural light and beautiful Bayfront water views from the balcony, the space feels airy, modern, and inspiring. This exceptional 2-bedroom, 2-bathroom layout stands apart with a second interior balcony and striking glass walls in the great room, creating a seamless blend of openness and architectural interest. Perfect for entertaining, the home features a sleek, modern kitchen with bar seating and an impressive 34-foot deep great room. Acqua Vista offers luxury, convenience, and resort-style amenities, including 24-hour valet parking, concierge service, pool, spa, gym, BBQs, security, and EV charging. Enjoy enhanced privacy with no neighbors above the home and no adjoining unit on one side. The building is dog-friendly and includes the convenience of in-suite laundry. Right across the street, enjoy Fit Lifestyle Gym, Starbucks, and Carte Hotel’s rooftop restaurant and bar. Just steps away are San Diego’s top dining destinations, transit, the marina, Waterfront Park concerts, and everything that makes Little Italy one of the most dynamic neighborhoods in the city. Your new, vibrant, and adventurous life begins here.

Mortgage Calculator

Est. Monthly Payment

$4,958

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$990
%($125,000)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$3,797
Monthly Cashflow

Rent − PITIA

$-1,160
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,554

Mortgage (P+I)
$3,160
Cap Rate
1.16%
Cash-on-Cash
-24.52%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$7,115

NOI (Annual)
$7,270
Price-to-Rent

Lower = better for investors

13.7

* 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