555 Front St San Diego

555 Front St San Diego

D

, CA 92101

$889,000

Beds

2

Baths

2

Sqft

1,234

Year Built

2002

Days on Market

30

Property Type

Condo

HOA/mo

$1,557.61

MLS ID

260002461SD

View on MLS

Description

Ideal split bedroom floor plan, perfectly positioned in center of Marina District. Residence located on the same level as pool/spa w/ no one above you, only one neighbor to the side, office space below. Enjoy interior courtyard that features waterfalls & tropical landscaping for a relaxing resort-like feel. Take in city atmosphere on either of 2 patios, 1 large enough to entertain a group of 8. Travertine floors throughout, plus 1 parking space. Best of downtown at your door-step: Petco Park, Gaslamp Quarter, Seaport Village, Little Italy, Bay. Ideal split bedroom floor plan, perfectly positioned in the center of the Marina District. Residence is located on the same level as pool/spa and interior courtyard that features waterfalls and tropical landscaping for a relaxing resort-like feel. Take in the city atmosphere on either of your 2 patios, 1 being large enough to entertain. Distinctive Travertine floors throughout, plus 1 parking space (there is an abundance of guest parking) ! The best of downtown at your door-step: Petco Park, Gaslamp Quarter, Seaport Village, Little Italy, & Bay. Pool, Spa were recently re-plastered and new pool decking was installed.

Mortgage Calculator

Est. Monthly Payment

$7,201

Principal & Interest$4,495
Property Tax$889
Insurance$259
HOA$1,558
%($177,800)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$3,063
Monthly Cashflow

Rent − PITI − HOA

$-4,138
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,583

Mortgage (P+I)
$4,495
Cap Rate
-1.47%
Cash-on-Cash
-27.93%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$7,201

NOI (Annual)
$-13,055
Price-to-Rent

Lower = better for investors

24.2

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

Get Expert AnalysisOpen Full Calculator