1 / 20

725 Redondo Ct #22

San Diego, CA 92109

$599,900

Beds

Baths

Sqft

500

Year Built

1974

Days on Market

Property Type

Condo

HOA/mo

$967.74

MLS ID

260004043SD

This property is in San Diego (92109). View neighborhood stats →

Virtual Tour

About This Property

Charming 1-bedroom, 1-bath condo just steps from the Pacific Ocean and across from Mission Bay! Enjoy the ultimate beachside lifestyle with dining, shopping, and entertainment just outside the door. Close to Belmont Park, SeaWorld, major freeways, and public transportation. Features a spacious private deck perfect for relaxing or entertaining. Don’t miss this opportunity to live this close to the beach!

Mortgage Calculator

Est. Monthly Payment

$4,776

Principal & Interest$3,033

Property Tax$600

Insurance$175

HOA$968

Down Payment

%($119,980)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,220

Comp Average

$2,172

2605 Pico Place

1bd / 1ba · 625 sqft · Condo

$498K

Est. $2,344/mo

1885 Diamond St

1bd / 1ba · 420 sqft · Condo

$369K

Est. $1,856/mo

1855 Diamond

1bd / 1ba · 653 sqft · Condo

$425K

Est. $2,220/mo

4600 Lamont Street

1bd / 1ba · 653 sqft · Condo

$450K

Est. $2,220/mo

1855 Diamond Street

1bd / 1ba · 653 sqft · Condo

$499K

Est. $2,220/mo

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

Investment Score

Est. Monthly Rent

$2,220

Monthly Cashflow

Rent − PITIA

$-2,556

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,567

Mortgage (P+I)

$3,033

Cap Rate

-1.07%

Cash-on-Cash

-35.67%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.46

Break-even Rent

$6,852

NOI (Annual)

$-6,398

Price-to-Rent

Lower = better for investors

22.5

* 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