527 Tenth Ave
1 / 20

527 Tenth Ave #302

C

San Diego, CA 92101

$530,000
NEW — 0d

Beds

Baths

1

Sqft

883

Year Built

2005

Days on Market

0

Property Type

Condo

HOA/mo

$532.82

MLS ID

260012529SD

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

About This Property

Contemporary studio with 1 bathroom at M2i, a premier East Village residence, offering an upgraded urban living experience. Light-filled unit features floor-to-ceiling windows w/ roll-down blinds, showcasing city views & spacious balcony. Hardwood flooring, gourmet kitchen w/ granite counters, built-in closet, in-unit full size stackable washer & dryer, & 1 assigned parking. Bldg amenities include gym, courtyard, lobbies & rooftop deck w/ fire pit & BBQ. Convenient East Village location w/ access to dining, minutes to PETCO Park, entertainment, & transit!

Mortgage Calculator

Est. Monthly Payment

$3,897

Principal & Interest$2,680
Property Tax$530
Insurance$155
HOA$533
%($106,000)
%

Investment Score

43C
Est. Monthly Rent
$2,915
Monthly Cashflow

Rent − PITIA

$-983
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,095

Mortgage (P+I)
$2,680
Cap Rate
1.32%
Cash-on-Cash
-23.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$5,636

NOI (Annual)
$7,021
Price-to-Rent

Lower = better for investors

15.2

* 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