801 Ash St San Diego

801 Ash St San Diego

D

, CA 92101

$839,800

Beds

2

Baths

2

Sqft

1,254

Year Built

2006

Days on Market

57

Property Type

Condo

HOA/mo

$1,099.23

MLS ID

2600198SD

Description

Absolutely 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 Thermador appliances, 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 minutes 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

$6,430

Principal & Interest$4,246
Property Tax$840
Insurance$245
HOA$1,099
%($167,960)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$3,608
Monthly Cashflow

Rent − PITI − HOA

$-2,823
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,352

Mortgage (P+I)
$4,246
Cap Rate
-0.15%
Cash-on-Cash
-20.17%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.85
Break-even Rent
$6,431

NOI (Annual)
$-1,268
Price-to-Rent

Lower = better for investors

19.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator