425 W Beech Street
1 / 20

425 W Beech Street #327

C

San Diego, CA 92101

$450,000
NEW — 1d

Soft Appraisal Value: $448,400 · 0.4% above estimate

Beds

1

Baths

1

Sqft

766

Year Built

2004

Days on Market

1

Property Type

Condo

HOA/mo

$920

MLS ID

260013754SD

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

About This Property

Exceptional in LITTLE ITALY! Discover a unique lifestyle with this elegant & spacious 1 bed condo, located just one block from the most popular restaurants and 2 blocks from Waterfront Park and San Diego Harbor! Tastefully upgraded with new quartz kitchen countertops, brand-new stainless steel appliances, fresh interior paint, and new carpeting. Enjoy resort-style amenities including 24-hour security and lobby attendant, valet parking for one vehicle, fitness center, heated pool, spa & EV charging stations! Don’t miss this opportunity to own a beautiful condo in one of the most sought-after communities.The Acqua Vista building's HOA recently completed a multi-million-dollar remodel, including designer-selected interiors, exterior paint, landscaping, carpet upgrades, and artwork. The pool and spa area have been completely redone and now include fire tables, cabanas, lounge chairs, and BBQs! Acqua Vista offers the option to rent additional parking spaces on a month-to-month basis. Don’t miss this opportunity to own a beautiful condo in one of the most sought-after communities.The Acqua Vista building's HOA recently completed a multi-million-dollar remodel, including designer-selected interiors, exterior paint, landscaping, carpet upgrades, and artwork. The pool and spa area have been completely redone and now include fire tables, cabanas, lounge chairs, and BBQs!

Mortgage Calculator

Est. Monthly Payment

$3,777

Principal & Interest$2,275
Property Tax$450
Insurance$131
HOA$920
%($90,000)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$2,581
Monthly Cashflow

Rent − PITIA

$-1,195
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,164

Mortgage (P+I)
$2,275
Cap Rate
0.30%
Cash-on-Cash
-28.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$5,391

NOI (Annual)
$1,336
Price-to-Rent

Lower = better for investors

14.5

* 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