530 K St

530 K St #410

D

San Diego, CA 92101

$575,000
NEW — 0d on market

Soft Appraisal Value: $566,300 · 1.5% above estimate

Beds

1

Baths

1

Sqft

823

Year Built

2005

Days on Market

0

Property Type

Condo

HOA/mo

$730

MLS ID

260008060SD

View on MLS

Description

Nestled in the heart of the vibrant Gaslamp Quarter, this sophisticated 1-bedroom, 1-bath plus extra bonus area within the sought after Trellis building, offers an exceptional blend of style and convenience. The expansive kitchen boasts sleek granite countertops, stainless steel appliances, ample cabinetry and a generous walk-in pantry with built-in shelving—perfect for culinary enthusiasts. Flowing seamlessly into the sunlit living room, oversized windows bathe the space in natural light, while a charming balcony invites you to unwind and soak in the dynamic cityscape. The versatile bonus area offers endless possibilities, whether as a home office, yoga retreat or guest nook. The spacious bedroom, overlooking the private balcony, features custom-built closet organization and blackout blinds for ultimate tranquility. A stackable in-unit washer and dryer and a dedicated underground parking space complete the home’s practical luxuries. Trellis elevates urban living with an array of premium amenities, including secured access to the building and elevators, a serene open-air atrium with a cascading fountain, a refined lobby with a mailbox area and 24-hour parcel lockers, a state-of-the-art fitness center, and a second-floor courtyard with gas grills—ideal for entertaining. With on-site security ensuring peace of mind, this sought-after community is mere steps from iconic landmark dining destinations, Petco Park, premier shopping, the convention center, and effortless trolley and freeway access. VA and FHA approved building!

Mortgage Calculator

Est. Monthly Payment

$4,380

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$730
%($115,000)
%

Investment Score

3D
Est. Monthly Rent
$3,080
Monthly Cashflow

Rent − PITIA

$-1,301
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,488

Mortgage (P+I)
$2,908
Cap Rate
0.88%
Cash-on-Cash
-25.96%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$6,311

NOI (Annual)
$5,033
Price-to-Rent

Lower = better for investors

15.6

* 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