801 Ash St San Diego

, CA 92101

$599,900

Beds

Baths

Sqft

1,156

Year Built

2006

Days on Market

Property Type

Condo

HOA/mo

$1,050

MLS ID

2600718SD

🏠 Virtual Tour View on MLS

Description

UNDER 600k - 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

$4,858

Principal & Interest$3,033

Property Tax$600

Insurance$175

HOA$1,050

Down Payment

%($119,980)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,608

Comp Average

$3,566

1650 8th Ave. San Diego

1bd / 1.5ba · 664 sqft · Condo

$399K

Est. $4,844/mo

1240 India Street San Diego

1bd / 1ba · 768 sqft · Condo

$449K

Est. $4,870/mo

1480 Broadway San Diego

1bd / 1ba · 710 sqft · Condo

$369K

Est. $4,036/mo

550 15th St. San Diego

1bd / 1ba · 691 sqft · Condo

$435K

Est. $2,177/mo

850 Beech St San Diego

1bd / 1ba · 792 sqft · Condo

$390K

Est. $1,905/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

Market Rent Estimate

$3,608

Monthly Cashflow

Rent − PITI − HOA

$-1,250

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,580

Mortgage (P+I)

$3,033

Cap Rate

0.91%

Cash-on-Cash

-12.51%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.19

Break-even Rent

$4,858

NOI (Annual)

$5,440

Price-to-Rent

Lower = better for investors

13.9

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

Get Expert Analysis Open Full Calculator