450 J St
1 / 20

450 J St

C

San Diego, CA 92101

$689,000
NEW — 1d

Beds

2

Baths

2

Sqft

993

Year Built

2004

Days on Market

1

Property Type

Condo

HOA/mo

$754.26

MLS ID

260010639SD

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

About This Property

5th story Corner unit!! Live in the heart of San Diego’s iconic Gaslamp Quarter in this light-filled corner residence offering vibrant city views and an unbeatable downtown lifestyle. This thoughtfully designed home features expansive windows, hard surface flooring, stainless steel appliances, granite countertops, a seamless kitchen-to-living layout, and bedrooms positioned on opposite sides for added privacy. The spacious primary suite includes a large ensuite bath, while in-unit laundry, central convenience, and two secured underground tandem parking spaces add everyday practicality. Residents enjoy resort-style amenities including 24-hour security, pool and spa, fitness center, and inviting outdoor gathering areas. Just moments from Petco Park, dining, nightlife, shopping, cafés, the bay, and major freeways, this residence delivers true Gaslamp living with comfort, walkability, and city energy in one well-appointed home.

Mortgage Calculator

Est. Monthly Payment

$5,128

Principal & Interest$3,484
Property Tax$689
Insurance$201
HOA$754
%($137,800)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$3,790
Monthly Cashflow

Rent − PITIA

$-1,338
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,784

Mortgage (P+I)
$3,484
Cap Rate
1.22%
Cash-on-Cash
-24.24%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$7,406

NOI (Annual)
$8,398
Price-to-Rent

Lower = better for investors

15.1

* 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