801 Hawthorn

801 Hawthorn

D

San Diego, CA 92101

$650,000

Soft Appraisal Value: $613,200 · 6.0% above estimate

Beds

2

Baths

2

Sqft

826

Year Built

2004

Days on Market

9

Property Type

Condo

HOA/mo

$800.99

MLS ID

260006624SD

View on MLS

Description

Top floor! Live in the heart of Little Italy, where world-class dining and charming cafés are just steps from your door. Stroll to award-winning restaurants, sip espresso at a cozy sidewalk café, or take in breathtaking waterfront views along the San Diego Bay—sailing, sunsets, and seaside walks await! For frequent travelers, the airport is just a quick Uber ride away, making getaways effortless. This is more than a home—it’s a lifestyle.

Mortgage Calculator

Est. Monthly Payment

$4,927

Principal & Interest$3,287
Property Tax$650
Insurance$190
HOA$801
%($130,000)
%

Investment Score

4D
Est. Monthly Rent
$3,839
Monthly Cashflow

Rent − PITI − HOA

$-1,089
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,513

Mortgage (P+I)
$3,287
Cap Rate
1.43%
Cash-on-Cash
-23.20%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$7,103

NOI (Annual)
$9,280
Price-to-Rent

Lower = better for investors

14.1

* 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