777 6th Ave
1 / 20

777 6th Ave #319

D

San Diego, CA 92101

$625,000

Soft Appraisal Value: $615,300 · 1.6% above estimate

Beds

2

Baths

2

Sqft

1,119

Year Built

2005

Days on Market

8

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

$4,724

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$756
%($125,000)
%

Location

Loading map...

Investment Score

28D
Est. Monthly Rent
$3,145
Monthly Cashflow

Rent − PITIA

$-1,578
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,823

Mortgage (P+I)
$3,160
Cap Rate
0.65%
Cash-on-Cash
-27.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$6,811

NOI (Annual)
$4,054
Price-to-Rent

Lower = better for investors

16.6

* 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