750 State
1 / 20

750 State #202

B

San Diego, CA 92101

$925,000
NEW — 6d

Beds

3

Baths

2

Sqft

1,613

Year Built

1982

Days on Market

6

Property Type

Condo

HOA/mo

$1,016

MLS ID

260016043SD

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

Virtual Tour

About This Property

Pristine 3bed/2bth 1613 sq. ft residence located in the highly sought after Marina District! This updated Marina Park condo 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! Rated a "Walker's Paradise" with a 95 Walk Score, 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

$6,888

Principal & Interest$4,677
Property Tax$925
Insurance$270
HOA$1,016
%($185,000)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$5,900
Monthly Cashflow

Rent − PITIA

$-988
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,116

Mortgage (P+I)
$4,677
Cap Rate
2.03%
Cash-on-Cash
-20.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.86
Break-even Rent
$9,947

NOI (Annual)
$18,734
Price-to-Rent

Lower = better for investors

13.1

* 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 AnalysisOpen Full Calculator