777 6th Ave

San Diego, CA 92101

$449,999

Soft Appraisal Value: $465,900 · 3.4% below 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

$2,857

Principal & Interest$2,275

Property Tax$450

Insurance$131

Down Payment

%($90,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,850

Comp Average

$2,006

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

207 5Th Avenue 1244

1bd / 1ba · 401 sqft · Condo

$270K

Est. $1,755/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

76A

Est. Monthly Rent

$2,850

Monthly Cashflow

Rent − PITIA

$-6

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,037

Mortgage (P+I)

$2,275

Cap Rate

3.30%

Cash-on-Cash

-13.83%

DSCR

Need ≥ 1.25 for DSCR loan

1.00

Break-even Rent

$4,197

NOI (Annual)

$14,862

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