525 11th Ave

San Diego, CA 92101

$449,949

Soft Appraisal Value: $445,800 · 0.9% above estimate

Beds

Baths

Sqft

700

Year Built

2004

Days on Market

Property Type

Condo

HOA/mo

N/A

MLS ID

260007268SD

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$2,856

Principal & Interest$2,275

Property Tax$450

Insurance$131

Down Payment

%($89,990)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,439

Comp Average

$2,331

777 6th Avenue

1bd / 1ba · 656 sqft · Condo

$389K

Est. $2,328/mo

1650 8th

1bd / 1.5ba · 672 sqft · Condo

$399K

Est. $2,530/mo

445 Island Ave

1bd / 1ba · 547 sqft · Condo

$425K

Est. $2,439/mo

450 J St

1bd / 1ba · 512 sqft · Condo

$420K

Est. $2,243/mo

702 Ash Street

1bd / 1ba · 498 sqft · Condo

$345K

Est. $2,117/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

65A

Est. Monthly Rent

$2,439

Monthly Cashflow

Rent − PITIA

$-417

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,353

Mortgage (P+I)

$2,275

Cap Rate

2.46%

Cash-on-Cash

-18.04%

DSCR

Need ≥ 1.25 for DSCR loan

0.85

Break-even Rent

$4,196

NOI (Annual)

$11,065

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 Analysis Open Full Calculator