530 K St
1 / 20

530 K St #1015

C

San Diego, CA 92101

$645,000
NEW — 2d

Soft Appraisal Value: $639,800 · 0.8% above estimate

Beds

2

Baths

2

Sqft

910

Year Built

2005

Days on Market

2

Property Type

Condo

HOA/mo

$802

MLS ID

260012765SD

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

About This Property

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

$4,897

Principal & Interest$3,261
Property Tax$645
Insurance$188
HOA$802
%($129,000)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$3,496
Monthly Cashflow

Rent − PITIA

$-1,400
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,742

Mortgage (P+I)
$3,261
Cap Rate
0.97%
Cash-on-Cash
-25.51%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,057

NOI (Annual)
$6,233
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