750 State St
1 / 20

750 State St #325

D

San Diego, CA 92101

$849,000
NEW — 1d

Soft Appraisal Value: $822,100 · 3.3% above estimate

Beds

2

Baths

2

Sqft

1,282

Year Built

1982

Days on Market

1

Property Type

Condo

HOA/mo

$948

MLS ID

260010863SD

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

About This Property

Enjoy downtown living at Marina Park. This great location in the Marina District is Just a short walk to the Embarcadero, Seaport Village, Gas lamp, Little Italy, and Petco Park! Just a short drive to beaches, Coronado and North County. This highly upgraded 2bd/2ba home offers you a rare opportunity to be right over Pantoja Park! Enjoy the views of the city and the serenity of the park. Nicely remodeled Large 2bd/ 2ba split master style unit boasts hardwood flooring, newer countertops, a gas fireplace, and updated kitchen and baths! This West facing unit has a direct view into Pantoja park and is fully equipped with all appliances. 2 prime side by side parking spaces and 24 hour on site security. Come see for yourself this golden opportunity to own downtown!

Mortgage Calculator

Est. Monthly Payment

$6,338

Principal & Interest$4,293
Property Tax$849
Insurance$248
HOA$948
%($169,800)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$4,369
Monthly Cashflow

Rent − PITIA

$-1,969
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,681

Mortgage (P+I)
$4,293
Cap Rate
0.86%
Cash-on-Cash
-26.02%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$9,150

NOI (Annual)
$7,340
Price-to-Rent

Lower = better for investors

16.2

* 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