777 6th Ave
1 / 20

777 6th Ave #319

B

San Diego, CA 92101

$599,000

Soft Appraisal Value: $613,100 · 2.3% below estimate

Beds

2

Baths

2

Sqft

1,119

Year Built

2005

Days on Market

34

Property Type

Condo

HOA/mo

$756

MLS ID

260012030SD

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

Virtual Tour

About This Property

Experience urban living in this bright and airy west-facing corner unit, ideally situated near the heart of the Historic Gaslamp Quarter. Flooded with natural light from expansive walls of windows, this open-concept floor plan features a spacious living area ideal for entertaining, a private balcony, bright wood flooring throughout, and an updated kitchen with custom neutral finishes and white copper hardware. Additional highlights include California Closets in both the bedrooms and entryway, a loft-style second bedroom, central A/C, and in-unit laundry. The community offers a fitness center, landscaped BBQ terrace, secure entry, private parking garage, and an on-site coffee shop. Conveniently located just blocks from Petco Park and within close proximity to restaurants, nightlife, shopping, and everything Downtown San Diego has to offer. NEW CUSTOM ROLLERSHADES/BLINDS TO BE INSTALLED SOON! Some photos may include virtual staging or digital enhancement.

Mortgage Calculator

Est. Monthly Payment

$4,559

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$756
%($119,800)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$3,388
Monthly Cashflow

Rent − PITIA

$-1,171
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,449

Mortgage (P+I)
$3,029
Cap Rate
1.16%
Cash-on-Cash
-24.53%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$6,569

NOI (Annual)
$6,955
Price-to-Rent

Lower = better for investors

14.7

* 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