777 6th Ave

San Diego, CA 92101

$452,500

Beds

Baths

Sqft

747

Year Built

2005

Days on Market

Property Type

Condo

HOA/mo

$643.28

MLS ID

260002067SD

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

Virtual Tour

About This Property

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

$3,516

Principal & Interest$2,288

Property Tax$453

Insurance$132

HOA$643

Down Payment

%($90,500)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,850

Comp Average

$2,133

No img

777 6th Avenue

1bd / 1ba · 656 sqft · Condo

$374K

Est. $2,389/mo

1480 Broadway

1bd / 1ba · 710 sqft · Condo

$369K

Est. $2,399/mo

207 5th Ave

1bd / 1ba · 431 sqft · Condo

$279K

Est. $1,814/mo

207 5th Avenue

1bd / 1ba · 340 sqft · Condo

$280K

Est. $1,819/mo

702 Ash Street

1bd / 1ba · 498 sqft · Condo

$345K

Est. $2,243/mo

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

Investment Score

50B

Est. Monthly Rent

$2,850

Monthly Cashflow

Rent − PITIA

$-666

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,698

Mortgage (P+I)

$2,288

Cap Rate

1.56%

Cash-on-Cash

-22.52%

DSCR

Need ≥ 1.25 for DSCR loan

0.81

Break-even Rent

$5,056

NOI (Annual)

$7,076

Price-to-Rent

Lower = better for investors

13.2

* 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 Analysis Open Full Calculator