530 K St
1 / 20

530 K St #1017

B

San Diego, CA 92101

$525,000

Soft Appraisal Value: $440,800 · 19.1% above estimate

Beds

1

Baths

1

Sqft

661

Year Built

2005

Days on Market

35

Property Type

Condo

HOA/mo

$677.01

MLS ID

260008868SD

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

Virtual Tour

About This Property

BE AWED BY THIS SPACIOUS END UNIT CONDO WITH IT’S MASSIVE 10-FT CEILINGS (10TH AND 11TH FLOORS, ONLY) FEATURING A CAPTIVATING EASTERLY CITY VIEW AND SLIGHT BALCONY VIEW OF THE CORONADO BRIDGE. THE WIDE-OPEN LIVING SPACE FEATURES AN INVITING KITCHEN, WITH TONS OF STORAGE, AND A COMBO DINING/LIVING ROOM, WITH ROOM FOR A KITCHEN TABLE, THAT LEADS TO A LARGE PICTURE WINDOW FOR ABUNDANT NATURAL LIGHT. (continued below) THE STAINLESS-STEEL KITCHEN APPLIANCES, GRANITE COUNTERTOPS, AND WARM BROWN WOOD FLOORING/CABINETRY ADD A SUBTLE RICHNESS TO THE UNIT. THE LARGE BEDROOM FEATURES DUAL CLOSETS WITH PRIVATE BATHROOM ACCESS. AN ADDED BONUS IS THE SMART HOME THERMOSTAT SYSTEM AND PORTABLE BIDET! VA-APPROVED Complex Amenities include: 24-hour Fitness Center, Community Recreation Room, 2nd Floor Courtyard w/ Gas Grills, Atrium Courtyard w/ Fountain off Lobby, and Night Time Security Guard.

Mortgage Calculator

Est. Monthly Payment

$4,010

Principal & Interest$2,655
Property Tax$525
Insurance$153
HOA$677
%($105,000)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$2,928
Monthly Cashflow

Rent − PITIA

$-1,082
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,193

Mortgage (P+I)
$2,655
Cap Rate
1.06%
Cash-on-Cash
-25.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$5,776

NOI (Annual)
$5,545
Price-to-Rent

Lower = better for investors

14.9

* 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