801 Hawthorn
1 / 20

801 Hawthorn #406

B

San Diego, CA 92101

$620,000

Soft Appraisal Value: $635,200 · 2.4% below estimate

Beds

2

Baths

2

Sqft

826

Year Built

2004

Days on Market

44

Property Type

Condo

HOA/mo

$800.99

MLS ID

260006624SD

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

Virtual Tour

About This Property

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

$4,737

Principal & Interest$3,135
Property Tax$620
Insurance$181
HOA$801
%($124,000)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$3,410
Monthly Cashflow

Rent − PITIA

$-1,327
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,628

Mortgage (P+I)
$3,135
Cap Rate
0.98%
Cash-on-Cash
-25.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$6,823

NOI (Annual)
$6,085
Price-to-Rent

Lower = better for investors

15.2

* 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