525 11th Ave

525 11th Ave #1208

D

San Diego, CA 92101

$449,949
NEW — 2d on market

Soft Appraisal Value: $446,500 · 0.8% above estimate

Beds

1

Baths

1

Sqft

700

Year Built

2004

Days on Market

2

Property Type

Condo

HOA/mo

$648.79

MLS ID

260007268SD

Description

Absolutely gorgeous - you'll want this spacious condo furnished so you can move in immediately! Featuring an impeccably remodeled open concept kitchen, newer flooring, dedicated parking and in-unit washer and dryer, this condo's biggest selling point is actually its natural light! Imagine returning home from work and enjoying San Diego from your balcony amongst the treetops, or use it as a pied a terre and launch point to explore all San Diego has to offer! [Cont. in Supplemental Remarks] Leave your car keys at home and enjoy the incredible walkability of downtwon San Diego! Make reservations at Callie, a Michelin Bib Gourmand recognized restuarant only a block from your front door, or head to Petco to enjoy as many baseball games as you can this summer! Prefer to venture further? Enjoy the convenience of the trolley without the hassle, as your unit is around the corner and protected from noise and foot traffic. Head to Mexico or hop the Amtrak to any of our amazing SoCal sister cities - this incredible location will only continue to get better!

Mortgage Calculator

Est. Monthly Payment

$3,505

Principal & Interest$2,275
Property Tax$450
Insurance$131
HOA$649
%($89,990)
%

Investment Score

2D
Est. Monthly Rent
$2,442
Monthly Cashflow

Rent − PITI − HOA

$-1,063
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,000

Mortgage (P+I)
$2,275
Cap Rate
0.74%
Cash-on-Cash
-26.66%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$5,039

NOI (Annual)
$3,308
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