425 W Beech St
1 / 20

425 W Beech St #107

B

San Diego, CA 92101

$449,000
NEW — 2d

Soft Appraisal Value: $445,900 · 0.7% above estimate

Beds

1

Baths

1

Sqft

628

Year Built

2004

Days on Market

2

Property Type

Condo

HOA/mo

$912.95

MLS ID

260013854SD

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

About This Property

Beautifully maintained 1-bedroom, 1-bath residence in the highly desirable Acqua Vista community in the heart of Little Italy. This west-facing home enjoys abundant natural light and a quieter Columbia Street orientation while remaining just steps from San Diego’s most celebrated restaurants, cafés, boutique shopping, waterfront attractions, and the renowned Little Italy Farmers Market. A rare and highly sought-after feature, Residence 107 offers dual-access entry through either the secured interior hallway or direct exterior access, creating the perfect blend of convenience, privacy, and walkable urban living. Enjoy the ease of stepping outside for your morning coffee, waterfront stroll, or evening dinner without navigating through the building. The original model floor plan has been beautifully maintained and is ideally positioned near the lobby and fitness center for added convenience. The residence also includes valet parking and private storage. Acqua Vista residents enjoy an exceptional collection of resort-style amenities, including 24-hour concierge service, valet parking, a rooftop pool and spa with stunning city views, fitness center, BBQ and fire pit lounges, Amazon Hub lockers, staffed mailroom, on-site management, and security. Located in one of Downtown San Diego’s most vibrant and walkable neighborhoods, this residence is moments from the San Diego Bay, Portside Pier, Waterfront Park, Seaport Village, the Rady Shell, and convenient public transportation.

Mortgage Calculator

Est. Monthly Payment

$3,763

Principal & Interest$2,270
Property Tax$449
Insurance$131
HOA$913
%($89,800)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$2,661
Monthly Cashflow

Rent − PITIA

$-1,102
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,089

Mortgage (P+I)
$2,270
Cap Rate
0.49%
Cash-on-Cash
-27.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$5,373

NOI (Annual)
$2,182
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