1 / 20

700 Front Street #2302

San Diego, CA 92101

$2,649,999

NEW — 2d

Soft Appraisal Value: $2,532,100 · 4.7% above estimate

Beds

Baths

2.5

Sqft

2,260

Year Built

1986

Days on Market

Property Type

Condo

HOA/mo

$2,476

MLS ID

TR26150538

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

Mortgage Calculator

Est. Monthly Payment

$19,299

Principal & Interest$13,400

Property Tax$2,650

Insurance$773

HOA$2,476

Down Payment

%($530,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$7,000

Comp Average

$5,035

555 Front Street

2bd / 2ba · 1,530 sqft · Condo

$1.59M

Est. $4,250/mo

1205 Pacific Hwy

2bd / 2ba · 1,675 sqft · Condo

$1.67M

Est. $5,193/mo

700 Harbor

2bd / 2ba · 1,873 sqft · Condo

$1.70M

Est. $6,611/mo

700 Harbor Dr

3bd / 2ba · 1,363 sqft · Condo

$1.70M

Est. $4,869/mo

888 E Street

2bd / 2ba · 1,276 sqft · Condo

$1.75M

Est. $4,250/mo

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

Investment Score

Est. Monthly Rent

$7,000

Monthly Cashflow

Rent − PITIA

$-12,299

Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,117

Mortgage (P+I)

$13,400

Cap Rate

-1.23%

Cash-on-Cash

-36.49%

DSCR

Need ≥ 1.25 for DSCR loan

0.36

Break-even Rent

$27,931

NOI (Annual)

$-32,608

Price-to-Rent

Lower = better for investors

31.5

* 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