701 Kettner Blvd.
1 / 20

701 Kettner Blvd. #21

D

San Diego, CA 92101

$850,000

Soft Appraisal Value: $834,600 · 1.8% above estimate

Beds

2

Baths

2

Sqft

1,130

Year Built

1983

Days on Market

47

Property Type

Condo

HOA/mo

$706

MLS ID

260007945SD

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

Virtual Tour

About This Property

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
%($170,000)
%

Location

Loading map...

Investment Score

19D
Est. Monthly Rent
$3,895
Monthly Cashflow

Rent − PITIA

$-2,207
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,811

Mortgage (P+I)
$4,298
Cap Rate
0.69%
Cash-on-Cash
-26.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,845

NOI (Annual)
$5,842
Price-to-Rent

Lower = better for investors

18.2

* 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