801 Ash
1 / 20

801 Ash #304

B

San Diego, CA 92101

$599,000
NEW — 0d

Soft Appraisal Value: $587,700 · 1.9% above estimate

Beds

2

Baths

2

Sqft

1,089

Year Built

2006

Days on Market

0

Property Type

Condo

HOA/mo

$1,051.14

MLS ID

260015048SD

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

About This Property

SELLER INCENTIVE: 2/1 interest rate buydown with the preferred lender! Enjoy sophisticated downtown living in this stunning, turnkey 2-bed, 2-bath loft-style condo in Cortez Hill. This light-filled residence features soaring 10-foot concrete ceilings, beautiful luxury flooring, and a sleek kitchen flowing freely into expansive living spaces. A private balcony and large windows showcase breathtaking panoramic city views and gorgeous sunsets. Includes a spacious master suite with a walk-in closet, dedicated underground parking, and two large storage units. Perfectly located close to Little Italy and Balboa Park.

Mortgage Calculator

Est. Monthly Payment

$4,854

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$1,051
%($119,800)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$3,767
Monthly Cashflow

Rent − PITIA

$-1,087
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,453

Mortgage (P+I)
$3,029
Cap Rate
1.15%
Cash-on-Cash
-24.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$6,952

NOI (Annual)
$6,915
Price-to-Rent

Lower = better for investors

13.3

* 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