750 State
1 / 20

750 State #202

D

San Diego, CA 92101

$950,000
NEW — 1d

Beds

3

Baths

2

Sqft

1,613

Year Built

1982

Days on Market

1

Property Type

Condo

HOA/mo

$1,016

MLS ID

260010892SD

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

About This Property

Welcome to your new Home! This updated Marina Park residence located in heart of the Marina District features engineered hardwood flooring, new carpet, fresh paint, a gas fireplace, and a comfortable open layout connecting the living, dining, and kitchen areas. The kitchen offers stainless steel appliances including a new LG stove, refrigerator & microwave. Both bathrooms have been beautifully remodeled, creating a fresh and elevated feel. You will fall in love with this prime location just steps away from the Historic Pantoja Park, Seaport Village & San Diego's stunning Waterfront! With a 95 Walk Score this location is rated a "Walker's Paradise", this Marina District address puts dining, shopping, the waterfront, transit, and downtown conveniences right at your front door. The pet friendly community is adjacent to Pantoja Park and offers a quiet retreat with lushly landscaped outdoor courtyards and fountains, plus a pool, spa, fitness center, sauna, 36 guest parking spaces, 6 community EV charging stations, 24 hour security personnel, maintenance staff, and concierge service.

Mortgage Calculator

Est. Monthly Payment

$7,047

Principal & Interest$4,804
Property Tax$950
Insurance$277
HOA$1,016
%($190,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$4,275
Monthly Cashflow

Rent − PITIA

$-2,772
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,547

Mortgage (P+I)
$4,804
Cap Rate
0.32%
Cash-on-Cash
-28.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$10,180

NOI (Annual)
$3,085
Price-to-Rent

Lower = better for investors

18.5

* 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 AnalysisOpen Full Calculator