777 6th Ave San Diego

, CA 92101

$455,000

Beds

Baths

Sqft

747

Year Built

2005

Days on Market

Property Type

Condo

HOA/mo

$643.28

MLS ID

260002067SD

View on MLS

Description

Great downtown location with easy access to the 5, 94 & 163 freeways. This west facing units has lots of natural afternoon light, very high ceilings and an open floor plan to make this a special home. There's in-unit washer & dryer as well as assigned gated, garage parking space.

Mortgage Calculator

Est. Monthly Payment

$3,532

Principal & Interest$2,301

Property Tax$455

Insurance$133

HOA$643

Down Payment

%($91,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,787

Comp Average

$3,032

1650 8th Ave. San Diego

1bd / 1.5ba · 664 sqft · Condo

$399K

Est. $4,844/mo

1480 Broadway San Diego

1bd / 1ba · 710 sqft · Condo

$369K

Est. $4,036/mo

550 15th St. San Diego

1bd / 1ba · 691 sqft · Condo

$435K

Est. $2,177/mo

702 Ash Street

1bd / 1ba · 628 sqft · Condo

$339K

Est. $2,197/mo

850 Beech St San Diego

1bd / 1ba · 792 sqft · Condo

$390K

Est. $1,905/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

16D

Est. Monthly Rent

Market Rent Estimate

$2,787

Monthly Cashflow

Rent − PITI − HOA

$-745

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,765

Mortgage (P+I)

$2,301

Cap Rate

1.41%

Cash-on-Cash

-9.82%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.21

Break-even Rent

$3,532

NOI (Annual)

$6,427

Price-to-Rent

Lower = better for investors

13.6

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator