801 Ash St
1 / 20

801 Ash St #402

D

San Diego, CA 92101

$579,900
NEW — 2d on market

Soft Appraisal Value: $576,400 · 0.6% above estimate

Beds

2

Baths

2

Sqft

1,156

Year Built

2006

Days on Market

2

Property Type

Condo

HOA/mo

$1,050

MLS ID

260008525SD

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

About This Property

CORTEZ BLU STEAL! This gorgeous 2 bedroom and 2 bathroom unit is fresh off of a full interior remodel and upgrade. This unit is completely Turn-key as if you were the first person to ever live here! New flooring, new kitchen, new bathrooms, tub, shower etc... Great modern unit with roomy view deck in the Cortez Hill area of downtown. All improvements fully permitted and ready for your immediate enjoyment!

Mortgage Calculator

Est. Monthly Payment

$4,731

Principal & Interest$2,932
Property Tax$580
Insurance$169
HOA$1,050
%($115,980)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$3,346
Monthly Cashflow

Rent − PITIA

$-1,385
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,638

Mortgage (P+I)
$2,932
Cap Rate
0.61%
Cash-on-Cash
-27.29%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$6,772

NOI (Annual)
$3,531
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