475 Redwood St

475 Redwood St #302

C

San Diego, CA 92103

$895,000

Soft Appraisal Value: $880,500 · 1.6% above estimate

Beds

2

Baths

2

Sqft

1,168

Year Built

2006

Days on Market

45

Property Type

Condo

HOA/mo

$862

MLS ID

260010669SD

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

Virtual Tour

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

$6,544

Principal & Interest$4,526
Property Tax$895
Insurance$261
HOA$862
%($179,000)
%

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$3,838
Monthly Cashflow

Rent − PITIA

$-2,706
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,334

Mortgage (P+I)
$4,526
Cap Rate
0.26%
Cash-on-Cash
-29.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$9,467

NOI (Annual)
$2,297
Price-to-Rent

Lower = better for investors

19.4

* 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