777 6th Ave

San Diego, CA 92101

$474,999

Soft Appraisal Value: $465,900 · 2.0% above estimate

Beds

Baths

Sqft

714

Year Built

2005

Days on Market

Property Type

Condo

HOA/mo

N/A

MLS ID

260006536SD

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$3,015

Principal & Interest$2,402

Property Tax$475

Insurance$139

Down Payment

%($95,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,865

Comp Average

$2,311

777 6th Avenue

1bd / 1ba · 656 sqft · Condo

$389K

Est. $2,328/mo

1650 8th

1bd / 1.5ba · 672 sqft · Condo

$399K

Est. $2,479/mo

450 J St

1bd / 1ba · 512 sqft · Condo

$420K

Est. $2,279/mo

445 Island Ave

1bd / 1ba · 547 sqft · Condo

$425K

Est. $2,316/mo

702 Ash Street

1bd / 1ba · 498 sqft · Condo

$345K

Est. $2,151/mo

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

Investment Score

74A

Est. Monthly Rent

$2,865

Monthly Cashflow

Rent − PITIA

$-151

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,206

Mortgage (P+I)

$2,402

Cap Rate

3.02%

Cash-on-Cash

-15.23%

DSCR

Need ≥ 1.25 for DSCR loan

0.95

Break-even Rent

$4,431

NOI (Annual)

$14,355

Price-to-Rent

Lower = better for investors

13.8

* 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