701 Kettner Blvd. #21

San Diego, CA 92101

$850,000

NEW — 1d on market

Beds

Baths

Sqft

1,130

Year Built

1983

Days on Market

Property Type

Condo

HOA/mo

$706

MLS ID

260007945SD

View on MLS

Description

Don't miss this incredible Park Row home with 3 patios, modern upgrades, relaxing pool in a coveted Marina District location. Single level home with ground level access in a gorgeous community with Mediterranean design & landscaping, guest parking and onsite management. Extra parking space for homeowners available for only $60/month!

Mortgage Calculator

Est. Monthly Payment

$6,102

Principal & Interest$4,298

Property Tax$850

Insurance$248

HOA$706

Down Payment

%($170,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,521

Comp Average

$2,560

908 G St

1bd / 1ba · 660 sqft · Townhouse

$530K

Est. $2,356/mo

1580 Union St

1bd / 1ba · 673 sqft · Condo

$550K

Est. $2,934/mo

1050 Island Avenue

1bd / 1ba · 814 sqft · Condo

$550K

Est. $2,503/mo

750 State St

1bd / 1ba · 865 sqft · Condo

$525K

Est. $2,503/mo

425 Beech

1bd / 1ba · 661 sqft · Condo

$540K

Est. $2,503/mo

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

Investment Score

Est. Monthly Rent

$3,521

Monthly Cashflow

Rent − PITIA

$-2,581

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,099

Mortgage (P+I)

$4,298

Cap Rate

0.28%

Cash-on-Cash

-28.94%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58

Break-even Rent

$8,845

NOI (Annual)

$2,386

Price-to-Rent

Lower = better for investors

20.1

* 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