750 State St #324
Ctop 80%San Diego, CA 92101
93 licensed short-term rentals within ½ mile (82 whole home), from the cities' license and permit lists of Nov 5, 2026.
No unit in this 52-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$3,637/mo full cashflow at 20% down, 7.43% rate.
Works at $295,425 (62% under asking), or at 89% down.
Rent $4,266/mo from 2 leases in this building ($4,144–$4,387).
Beds
2
Baths
2
Sqft
1,633
Year Built
1982
Days on Market
47
Property Type
Condo
HOA/mo
$1,016
MLS ID
260022944SD
This property is in San Diego (92101). View neighborhood stats →
About This Property
MARINA PARK 2 BEDROOM 2 BATH 1613 SF WITH VIEW BALCONY AND FIREPLACE CENTRAL AIR AND HEAT ,WET BAR IN FAMILY ROOM AND LOTS OF STORAGE WASHER AND DRYER AND ALL APPLIANCES INCLUDED MIRRORED WARDROBE DOORS 2 FULL BATHS ONE WITH WALK IN JETTED TUB 2 PARKING PARKING SPACES AND 30 GUEST PARKING SPACES BEAUTIFUL COMPLEX HAS A POOL SPA SAUNA AND WEIGHT ROOM SEE THE GREAT PICTURES AND VIDEO SELLER MOTIVATED BRING ALL OFFERS. THE PICTURES WITH FURNATURE IN THEM ARE STAGED. LARGE 17X11 FAMILY ROOM COULD BE THIRD BEDROOM
Mortgage Calculator
Est. Monthly Payment
$6,281
Location
Loading map...
Zoned Schools
Elementary
Washington Elementary · grades PK-5 · San Diego Unified
Middle
Roosevelt International Middle · grades 6-8 · San Diego Unified
High
San Diego High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$4,266
Comp Average
$4,600
301 G St
2bd / 2.5ba · 1,550 sqft · Condo
$825K
Est. $4,805/mo
877 Island Ave
2bd / 2ba · 1,620 sqft · Condo
$850K
Est. $5,027/mo
750 State
3bd / 2ba · 1,613 sqft · Condo
$849K
Est. $4,239/mo
702 Ash Street
2bd / 2ba · 1,644 sqft · Condo
$945K
Est. $4,691/mo
750 State Street
3bd / 2ba · 1,613 sqft · Condo
$1.05M
Est. $4,239/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
2 leases in this building · $4,144–$4,387
Thin data: only 2 leases behind this number.
A property-level estimate runs more than 25% above what comparable homes leased for ($4,266). Treat this rent with extra care.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,637/mo short at 20% down; 89% down or +$4,724/mo rent closes it.
- Break-even price
- $295,425
- Break-even rent
- $8,990/mo
- Cashflow at 35% down
- −$2,836/mo
- Down payment to break even
- 89%
- Rate to break even
- Not reachable
62% under asking
$4,724/mo above the estimate
$684,410 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator