655 Columbia St
1 / 11

655 Columbia St #110

B

San Diego, CA 92101

$639,000

Soft Appraisal Value: $648,400 · 1.4% below estimate

Beds

2

Baths

2

Sqft

1,070

Year Built

1989

Days on Market

34

Property Type

Condo

HOA/mo

$672

MLS ID

260012025SD

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

Virtual Tour

About This Property

Downtown in the Marina District feels like old San Diego nestled between Market and G Streets accross from pantoja Park. Wow, incredible location. Columbia Place is a highly sought after complex. Enjoy two underground parking places, a sweet balcony and solid community amenities including a fitness center, rejuvenating spa and outdoor bbq area. So close to Seaport Village the Gaslamp and all the San Diego has to offer. Open kitchen facing out to the living area and two bedrooms and two baths at this affordable price. See you soon.

Mortgage Calculator

Est. Monthly Payment

$4,729

Principal & Interest$3,231
Property Tax$639
Insurance$186
HOA$672
%($127,800)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$3,742
Monthly Cashflow

Rent − PITIA

$-986
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,379

Mortgage (P+I)
$3,231
Cap Rate
1.60%
Cash-on-Cash
-22.34%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$6,832

NOI (Annual)
$10,222
Price-to-Rent

Lower = better for investors

14.2

* 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