425 W Beech St
1 / 20

425 W Beech St #308

C

San Diego, CA 92101

$689,000
NEW — 0d

Soft Appraisal Value: $683,800 · 0.8% above estimate

Beds

2

Baths

2

Sqft

989

Year Built

2004

Days on Market

0

Property Type

Condo

HOA/mo

$970.65

MLS ID

260010548SD

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

About This Property

Experience elevated urban living in this stunning Little Italy condo at Acqua Vista. Unit steps away from the elevator, Rich hardwood flooring flows to the open-concept living area, bathed in natural light from dramatic floor-to-ceiling windows that frame breathtaking city views. Step out onto your private patio and soak in the best of San Diego's iconic weather, or wind down with an al fresco dinner from one of the neighborhood's celebrated restaurants just steps away. The serene primary suite features a spacious closet and a beautifully updated ensuite with a newer finished shower/tub. The second bedroom filled with light and city views offers the perfect setup. In the kitchen, ample cabinetry and a seamless adjacent dining area create an inviting space for entertaining. Waterfront Park is a favorite for families and active locals, with a modern playground, grassy lawns, and easy access to walking, jogging, and biking paths along San Diego Bay. Evenings are made for people-watching at Piazza Della Famiglia, just two blocks of the Acqua Vista. Enjoy an exceptional suite of amenities: resort-style pool and hot tub, BBQ area, state-of-the-art fitness center, clubhouse, complimentary valet, bring your guests and 24/7 lobby security. EV charging stations and additional parking available through the HOA. Pet-friendly community. All of this, moments from the waterfront, world-class dining, boutique shopping, and the beloved Little Italy Farmers Market. This is San Diego living at its finest — don't let it pass you by. Additional parking available to rent on a monthly basis. The Courtyard by Marriott San Diego Downtown Little Italy recently opened, featuring Mediterranean-Californian dining, over 10,000 square feet of event space, and a prime walkable location near San Diego's dining, arts, and waterfront attractions — a sign of the neighborhood's continued momentum and investment. Little Italy is one of San Diego's most walkable, vibrant, and culturally rich neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$5,345

Principal & Interest$3,484
Property Tax$689
Insurance$201
HOA$971
%($137,800)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$4,133
Monthly Cashflow

Rent − PITIA

$-1,212
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,736

Mortgage (P+I)
$3,484
Cap Rate
1.30%
Cash-on-Cash
-23.83%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$7,687

NOI (Annual)
$8,971
Price-to-Rent

Lower = better for investors

13.9

* 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