450 J St
1 / 20

450 J St #3041

C

San Diego, CA 92101

$484,000
NEW — 0d

Beds

1

Baths

1

Sqft

736

Year Built

2004

Days on Market

0

Property Type

Condo

HOA/mo

$729.17

MLS ID

260010770SD

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

About This Property

Tucked on the quiet side of the building, this beautifully upgraded 1 bed 1 bath condo in the heart of San Diego's Gaslamp Quarter is the downtown lifestyle you've been waiting for. Large windows and doors flood the space with natural light and open directly onto your own private patio, a rare outdoor escape right in the middle of the city. Tile flooring, granite countertops, stainless steel appliances, in-unit washer & dryer, and a custom-added pantry that keeps daily life feeling easy and effortless. Step outside and the city comes alive: Petco Park, Seaport Village, world-class dining, nightlife, shopping, and entertainment are all just around the corner. When you are ready to unwind at home, The patio is on the same level as all of the resort-style amenities: a saltwater pool, spa, BBQ areas, fitness center, and 24-hour security. One secure underground parking space and low HOA fees. Get ready to upgrade your lifestyle, schedule your showing today.

Mortgage Calculator

Est. Monthly Payment

$3,802

Principal & Interest$2,447
Property Tax$484
Insurance$141
HOA$729
%($96,800)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$2,615
Monthly Cashflow

Rent − PITIA

$-1,187
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,191

Mortgage (P+I)
$2,447
Cap Rate
0.63%
Cash-on-Cash
-27.17%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$5,461

NOI (Annual)
$3,073
Price-to-Rent

Lower = better for investors

15.4

* 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