801 Ash St 205

801 Ash St 205

B

San Diego, CA 92101

$418,000

Beds

1

Baths

2

Sqft

865

Year Built

2006

Days on Market

275

Property Type

Condo

HOA/mo

$984

MLS ID

PTP2507774

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

About This Property

Something very special! Beautiful bright condo "Cortez Blu" offers unique layout at only a few units per floor. This "hard to find" over-sized 1BR/1.5BA boasts a huge private balcony with city views, bonus half-bath, long tiled hallway, contemporary cement ceilings, big walk-in closet, floor to ceiling windows providing plenty of natural light, & TWO(2) storage units @ underground parking area! Kitchen comes with stainless appliances, granite surfaces, and under cabinet lighting. Cortez Blu is ideally located atop Cortez Hill with easy access to freeways(5 & 163), Balboa Park, the Gaslamp Quarter, Little Italy, and Petco Park! NO ONE BELOW!!

Mortgage Calculator

Est. Monthly Payment

$3,638

Principal & Interest$2,114
Property Tax$418
Insurance$122
HOA$984
%($83,600)
%

Investment Score

37C
Est. Monthly Rent
$2,717
Monthly Cashflow

Rent − PITIA

$-921
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,894

Mortgage (P+I)
$2,114
Cap Rate
0.63%
Cash-on-Cash
-27.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$5,177

NOI (Annual)
$2,637
Price-to-Rent

Lower = better for investors

12.8

* 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