450 J
1 / 20

450 J #4131

D

San Diego, CA 92101

$760,000
NEW — 1d

Beds

2

Baths

2

Sqft

993

Year Built

2004

Days on Market

1

Property Type

Condo

HOA/mo

$541

MLS ID

NDP2603716

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

Virtual Tour

About This Property

Live at the center of it all in this light-filled corner residence, perfectly positioned in the heart of San Diego’s iconic Gaslamp Quarter. Expansive windows flood the home with natural light while showcasing vibrant city views, creating a bright and inviting atmosphere from the moment you step inside. With a desirable southeast-facing exposure, the space feels open and energized throughout the day. The kitchen blends style and functionality, featuring sleek quartz countertops, stainless steel appliances, and a seamless connection to the main living area—ideal for both everyday living and effortless entertaining. The thoughtfully designed layout offers excellent separation, with bedrooms positioned on opposite sides of the unit—perfect for privacy, guests, roommates, or a dedicated home office. Everyday convenience is dialed in with an in-unit washer and dryer and two secured underground tandem parking spaces. Residents also enjoy resort-style amenities, including 24-hour security, a pool and spa, fitness center, and inviting outdoor gathering spaces. The HOA further simplifies ownership by covering insurance, common area maintenance, pest control, sewer, trash, and water. Step outside and experience the best of downtown living—just minutes from Petco Park, top-rated restaurants, cafés, shopping, and nightlife. With major freeways nearby, you’re seamlessly connected to all of San Diego. A rare opportunity to own a well-appointed residence in one of the city’s most dynamic and walkable neighborhoods—this is Gaslamp living at its finest.

Mortgage Calculator

Est. Monthly Payment

$5,366

Principal & Interest$3,843
Property Tax$760
Insurance$222
HOA$541
%($152,000)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$3,420
Monthly Cashflow

Rent − PITIA

$-1,946
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,366

Mortgage (P+I)
$3,843
Cap Rate
0.75%
Cash-on-Cash
-26.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$7,791

NOI (Annual)
$5,725
Price-to-Rent

Lower = better for investors

18.5

* 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