1 / 5

550 15th St. #703

San Diego, CA 92101

$409,900

NEW — 1d

Beds

—

Baths

Sqft

526

Year Built

2006

Days on Market

Property Type

Condo

HOA/mo

$480

MLS ID

SR26087716

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

About This Property

Welcome to downtown living at the Element in East Village. Move in ready, bright, open layout condo. Stackable laundry in unit. The building offers assigned underground gated parking, fitness center, courtyard with BBQ and firepit. Conveniently located within walking distance to coffee shops, resturants, and grocery store. Close to Petco Park, library, entertainment, and freeways.

Mortgage Calculator

Est. Monthly Payment

$3,082

Principal & Interest$2,073

Property Tax$410

Insurance$120

HOA$480

Down Payment

%($81,980)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,664

Comp Average

$3,173

425 Beech St

2bd / 1ba · 877 sqft · Condo

$559K

Est. $3,285/mo

1465 C Street

2bd / 2ba · 1,061 sqft · Condo

$549K

Est. $3,020/mo

1514 7th Ave

2bd / 2ba · 1,069 sqft · Condo

$574K

Est. $3,157/mo

801 Ash St

2bd / 2ba · 1,156 sqft · Condo

$580K

Est. $3,346/mo

702 Ash Street

2bd / 2ba · 1,002 sqft · Condo

$470K

Est. $3,055/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

60A

Est. Monthly Rent

$2,664

Monthly Cashflow

Rent − PITIA

$-419

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,373

Mortgage (P+I)

$2,073

Cap Rate

2.05%

Cash-on-Cash

-20.10%

DSCR

Need ≥ 1.25 for DSCR loan

0.86

Break-even Rent

$4,447

NOI (Annual)

$8,398

Price-to-Rent

Lower = better for investors

12.8

* 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 Analysis Open Full Calculator