801 Ash St

801 Ash St

D

San Diego, CA 92101

$839,900

Soft Appraisal Value: $1,341,600 · 37.4% below estimate

Beds

2

Baths

2

Sqft

1,254

Year Built

2006

Days on Market

13

Property Type

Condo

HOA/mo

$1,099.23

MLS ID

260005536SD

Description

Turn key, stunning condo w/Panoramic views of bay, bridge, city, & mountains from every room! Expansive open concept, 10ft beam ceilings & floor to ceiling windows w/ custom electronic shades. Professionally decorated & completely remodeled to perfection w/high end finishes THROUGHOUT! Chefs dream kitchen complete with a complete Thermador appliance suite, wine fridge, copper trough sink & marble countertops. Custom designed his & hers luxury closets, wood floors & custom lighting. Chandelier in living room & 2nd bedroom/office wall system, both from Restoration Hardware will convey. Assigned storage unit & parking space. Steps to restaurants, Balboa Park, Tweat Street Park, Little Italy, Bankers Hill, Hillcrest & 10 minute drive to the airport. *PARKING SPACE IS ON P2 SPACE #27 *STORAGE SPACE IS ON P3, STORAGE ROOM 10, ROOM 3 NEXT TO PARKING SPACE 40.

Mortgage Calculator

Est. Monthly Payment

$6,431

Principal & Interest$4,247
Property Tax$840
Insurance$245
HOA$1,099
%($167,980)
%

Investment Score

0D
Est. Monthly Rent
$3,482
Monthly Cashflow

Rent − PITI − HOA

$-2,949
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,450

Mortgage (P+I)
$4,247
Cap Rate
-0.29%
Cash-on-Cash
-21.07%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$6,431

NOI (Annual)
$-2,435
Price-to-Rent

Lower = better for investors

20.1

* 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