425 W Beech St
1 / 20

425 W Beech St #226

D

San Diego, CA 92101

$535,000

Soft Appraisal Value: $524,400 · 2.0% above estimate

Beds

1

Baths

1

Sqft

649

Year Built

2004

Days on Market

45

Property Type

Condo

HOA/mo

$913

MLS ID

PTP2602536

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

Virtual Tour

About This Property

Beautifully renovated one-bedroom condo with a generous floor plan and rare direct street access, blending comfort with urban convenience. Situated in the heart of Little Italy, you’re moments away from top dining, charming cafés, local boutiques, and the scenic waterfront. Whether you're seeking a primary residence or an investment opportunity, this property checks all the boxes. Enjoy resort-style amenities including a pool, fitness center, BBQ areas, fire pits, and more.

Mortgage Calculator

Est. Monthly Payment

$4,309

Principal & Interest$2,705
Property Tax$535
Insurance$156
HOA$913
%($107,000)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$2,705
Monthly Cashflow

Rent − PITIA

$-1,604
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,672

Mortgage (P+I)
$2,705
Cap Rate
0.07%
Cash-on-Cash
-29.97%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$6,175

NOI (Annual)
$396
Price-to-Rent

Lower = better for investors

16.5

* 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