801 National City Blvd #1011
Btop 30%National City, CA 91950
An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.
Pass at asking: -$1,605/mo full cashflow at 20% down, 7.43% rate.
Works at $97,056 (68% under asking), or at 96% down.
Rent $1,618/mo from 1 lease in this building. Previously leased for $1,600.
Beds
1
Baths
1
Sqft
500
Year Built
1990
Days on Market
116
Property Type
Condo
HOA/mo
$500.74
MLS ID
260017657SD
This property is in National City (91950). Browse neighborhood analytics →
About This Property
Enjoy San Diego Bay with Coronado lights views from high attitude and the convenience of urban living in downtown National City. This cute 1-bedroom, 1-bathroom condo offers coastal lifestyle with modern interior layout. The complex has gym, laundry room and pool with barbeque area. The unit comes with assigned gated, covered garage parking. It’s a pet’s friendly complex.
Mortgage Calculator
Est. Monthly Payment
$2,596
Location
Loading map...
Zoned Schools
Elementary
Central Elementary · grades K-6 · National Elementary
Middle
National City Middle · grades 7-8 · Sweetwater Union High
High
Sweetwater High · grades 9-12 · Sweetwater Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$1,618
Comp Average
$1,682
320 J Avenue
1bd / 1ba · 378 sqft · Condo
$299K
Est. $1,681/mo
801 National City Boulevard
1bd / 1ba · 500 sqft · Condo
$250K
Est. $1,682/mo
921 Street
1bd / 1ba · 378 sqft · Condo
$325K
Est. $1,681/mo
801 National City Blvd
1bd / 1ba · 500 sqft · Condo
$299K
Est. $1,682/mo
801 National City Blvd
1bd / 1ba · 500 sqft · Condo
$320K
Est. $1,682/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Previously leased for $1,600
1 lease in this building
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,605/mo short at 20% down; 96% down or +$2,084/mo rent closes it.
- Break-even price
- $97,056
- Break-even rent
- $3,702/mo
- Cashflow at 35% down
- −$1,286/mo
- Down payment to break even
- 96%
- Rate to break even
- Not reachable
68% under asking
$2,084/mo above the estimate
$293,760 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator