777 6th Avenue
1 / 20

777 6th Avenue #404

B

San Diego, CA 92101

$389,000
NEW — 1d

Soft Appraisal Value: $384,200 · 1.2% above estimate

Beds

1

Baths

1

Sqft

656

Year Built

2005

Days on Market

1

Property Type

Condo

HOA/mo

$450

MLS ID

260011425SD

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

Virtual Tour

About This Property

The Lofts @ 777 Sixth Avenue offers premier Downtown San Diego living just steps from the Gaslamp Quarter, waterfront, shopping, dining, nightlife, and Petco Park. This top-floor unit features high ceilings, an open-concept layout, city-light views, and a spacious kitchen with ample cabinetry, open shelving, and an eat-at island. The private loft-style bedroom includes creative storage space, while the in-unit stackable washer and dryer add convenience. Located within a secure gated community with on-site security, low HOA fees, fitness center, and beautifully maintained common areas, this highly desirable residence combines charm, functionality, and an unbeatable location in the heart of Downtown San Diego.

Mortgage Calculator

Est. Monthly Payment

$2,919

Principal & Interest$1,967
Property Tax$389
Insurance$113
HOA$450
%($77,800)
%

Location

Loading map...

Investment Score

53B
Est. Monthly Rent
$2,328
Monthly Cashflow

Rent − PITIA

$-591
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,451

Mortgage (P+I)
$1,967
Cap Rate
1.59%
Cash-on-Cash
-22.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$4,212

NOI (Annual)
$6,197
Price-to-Rent

Lower = better for investors

13.9

* 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