750 State Street

750 State Street #402

D

San Diego, CA 92101

$985,000
NEW — 4d on market

Beds

3

Baths

2

Sqft

1,613

Year Built

1982

Days on Market

4

Property Type

Condo

HOA/mo

$1,016

MLS ID

260007549SD

Description

SPACIOUS & SPARKLING Marina District top-floor end unit! This rare 3bd/2ba residence with modern upgrades combines comfort with urban living. Open concept floor plan showcases gleaming hardwood floors, new designer carpet & recessed lighting. New dual pane windows are enhanced by elegant plantation shutters. The exquisite chef's kitchen features sleek granite counters, stainless appliances & an ideal layout for entertaining. Enjoy whole home convenience with new A/C, washer/dryer, fireplace & beautifully remodeled spa-like bathrooms. Both showers have a toiletry niche and the primary shower contains a bench for ultimate relaxation. This top floor residence is conveniently located to the elevator and includes 2 assigned pkg spaces plus access to 36 guest spots and EV hookups-a luxury for a downtown condo building. Adjacent to Pantoja Park, nearby transit and walk score of 96! The complex is a pet friendly, quiet oasis with lushly landscaped outdoor courtyards and fountains. 24 hour on-site security personnel and maintenance staff plus a front desk concierge service.

Mortgage Calculator

Est. Monthly Payment

$7,269

Principal & Interest$4,981
Property Tax$985
Insurance$287
HOA$1,016
%($197,000)
%

Investment Score

1D
Est. Monthly Rent
$4,264
Monthly Cashflow

Rent − PITIA

$-3,005
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,806

Mortgage (P+I)
$4,981
Cap Rate
0.21%
Cash-on-Cash
-29.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$10,506

NOI (Annual)
$2,093
Price-to-Rent

Lower = better for investors

19.3

* 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