750 State St
1 / 20

750 State St #425

D

San Diego, CA 92101

$855,000
NEW — 6d

Soft Appraisal Value: $831,900 · 2.8% above estimate

Beds

2

Baths

2

Sqft

1,280

Year Built

1987

Days on Market

6

Property Type

Condo

HOA/mo

$948

MLS ID

260013249SD

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

Virtual Tour

About This Property

This top-floor sun-filled condo located in the center of the Marina District will surprise your senses with bubbling fountains, flower-filled courtyards, and tranquil walkways throughout 2.5 acres of lush landscaping. Overlooking Pantoja Park, west-facing with lovely tree-lined streets. The large 1,280-square-foot floor plan features plenty of storage and space. Wake up to birds singing and close your day with beautiful sunsets in this well-kept secret of Marina Park. Two side-by-side parking spaces, over 30 guest parking spaces with 6 charging stations. Full-time concierge and mailroom attendant make living here feel safe and well-cared for, with gated access, elevators, interior hallways, and a moderate HOA. Why would you want to live anywhere else?

Mortgage Calculator

Est. Monthly Payment

$6,376

Principal & Interest$4,323
Property Tax$855
Insurance$249
HOA$948
%($171,000)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$3,990
Monthly Cashflow

Rent − PITIA

$-2,385
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,016

Mortgage (P+I)
$4,323
Cap Rate
0.43%
Cash-on-Cash
-28.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$9,205

NOI (Annual)
$3,694
Price-to-Rent

Lower = better for investors

17.9

* 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