450 J St
1 / 20

450 J St #4161

C

San Diego, CA 92101

$420,000
NEW — 1d

Soft Appraisal Value: $413,100 · 1.7% above estimate

Beds

1

Baths

1

Sqft

512

Year Built

2004

Days on Market

1

Property Type

Condo

HOA/mo

$703.85

MLS ID

260011408SD

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

About This Property

Modern downtown living at Gaslamp City Square (5th & J). This upgraded residence features luxury vinyl plank (LVP) flooring, granite countertops, stainless steel appliances, and in-unit laundry. Located on the quiet side of the building, large windows offer peaceful courtyard views and abundant natural light. Enjoy unbeatable walkability just steps from Petco Park, Seaport Village, dining, nightlife, shopping, and entertainment. Community amenities include a pool, spa, BBQ areas, fitness center, 24-hour security, secure underground parking, low HOA fees, and water included. A perfect blend of style, comfort, and convenience in one of Downtown San Diego’s most desirable locations.

Mortgage Calculator

Est. Monthly Payment

$3,370

Principal & Interest$2,124
Property Tax$420
Insurance$122
HOA$704
%($84,000)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$2,243
Monthly Cashflow

Rent − PITIA

$-1,127
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,992

Mortgage (P+I)
$2,124
Cap Rate
0.38%
Cash-on-Cash
-28.46%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$4,831

NOI (Annual)
$1,575
Price-to-Rent

Lower = better for investors

15.6

* 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