777 6th Avenue
1 / 20

777 6th Avenue #415

C

San Diego, CA 92101

$429,000
NEW — 2d

Soft Appraisal Value: $417,300 · 2.8% above estimate

Beds

1

Baths

1

Sqft

714

Year Built

2005

Days on Market

2

Property Type

Condo

HOA/mo

$643

MLS ID

260013096SD

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

About This Property

Top-floor loft living in the heart of Gaslamp San Diego. This penthouse-style studio offers over 700 SF of open living space with vaulted ceilings and abundant natural light that make the home feel bright, airy, and far larger than expected. The wraparound kitchen provides generous cabinet storage, while the private loft bedroom creates separation rarely found in studio living. Additional highlights include two hallway closets, a large bathroom with tub/shower combo, in-unit washer and dryer, A/C, and a reserved parking space. Residents of The Lofts enjoy access to an onsite gym, BBQ area, and community seating spaces. Water, sewer, and trash are included. Perfectly positioned near restaurants, nightlife, shopping, and everything that makes Downtown San Diego one of the most vibrant places to live.

Mortgage Calculator

Est. Monthly Payment

$3,366

Principal & Interest$2,169
Property Tax$429
Insurance$125
HOA$643
%($85,800)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$2,479
Monthly Cashflow

Rent − PITIA

$-887
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,815

Mortgage (P+I)
$2,169
Cap Rate
0.99%
Cash-on-Cash
-25.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$4,836

NOI (Annual)
$4,252
Price-to-Rent

Lower = better for investors

14.4

* 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