475 Redwood St
1 / 18

475 Redwood St #302

D

San Diego, CA 92103

$950,000
NEW — 0d

Soft Appraisal Value: $933,100 · 1.8% above estimate

Beds

2

Baths

2

Sqft

1,168

Year Built

2006

Days on Market

0

Property Type

Condo

HOA/mo

$800

MLS ID

260010669SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Light-filled and ideally located, this corner-unit offers elevated living in the heart of Bankers Hill. Features include a spacious private deck, updated flooring, stainless steel appliances, and two non-tandem parking spaces. Just steps from Balboa Park and surrounded by acclaimed dining, coffee shops, boutiques, and cultural attractions, this urban oasis delivers a seamless blend of comfort, convenience, and sophistication.

Mortgage Calculator

Est. Monthly Payment

$6,831

Principal & Interest$4,804
Property Tax$950
Insurance$277
HOA$800
%($190,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$3,610
Monthly Cashflow

Rent − PITIA

$-3,221
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,843

Mortgage (P+I)
$4,804
Cap Rate
-0.05%
Cash-on-Cash
-30.59%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$9,899

NOI (Annual)
$-468
Price-to-Rent

Lower = better for investors

21.9

* 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