530 K St San Diego

530 K St San Diego

D

, CA 92101

$749,000

Beds

2

Baths

2

Sqft

910

Year Built

2005

Days on Market

12

Property Type

Condo

HOA/mo

$802

MLS ID

260004023SD

Description

Truly one of a kind, professionally designed 10th-floor residence in the highly sought-after Trellis community. This extensively upgraded contemporary home showcases a stunning open layout with engineered oak flooring, designer lighting, and a private balcony. The award-winning kitchen features quartz countertops, Viking appliances, custom mixed-material cabinetry, and Tuscan cypress shelving, opening seamlessly to the living area. The spacious primary suite offers generous closet space and a beautifully updated bath with custom vanity and refined finishes. Trellis amenities include secured entry, courtyard with BBQ area, fitness center, and assigned underground parking. Ideally located in the heart of downtown, moments from the Gaslamp Quarter, Petco Park, dining, shopping, and entertainment.

Mortgage Calculator

Est. Monthly Payment

$5,557

Principal & Interest$3,787
Property Tax$749
Insurance$218
HOA$802
%($149,800)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$2,715
Monthly Cashflow

Rent − PITI − HOA

$-2,841
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,090

Mortgage (P+I)
$3,787
Cap Rate
-0.48%
Cash-on-Cash
-22.76%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$5,556

NOI (Annual)
$-3,631
Price-to-Rent

Lower = better for investors

23.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator