801 National City Blvd #1002
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: -$1,630/mo full cashflow at 20% down, 7.43% rate.
Works at $107,750 (66% under asking), or at 94% down.
Rent $1,682/mo from 1 lease in this building.
Beds
1
Baths
1
Sqft
500
Year Built
1990
Days on Market
68
Property Type
Condo
HOA/mo
$468
MLS ID
260021681SD
This property is in National City (91950). Browse neighborhood analytics →
About This Property
Located on the 10th floor of Bayview Tower, this National City condo offers elevated views and a convenient central location. The unit features a functional floor plan with abundant natural light and views from the living area. Enjoy the convenience of condominium living with access to community amenities and close proximity to shopping, dining, public transportation, Downtown San Diego, major freeways, Naval Base San Diego, and San Diego International Airport. Great opportunity for a primary residence or investment property in the heart of National City.
Mortgage Calculator
Est. Monthly Payment
$2,659
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
$1,682
Comp Average
$1,669
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
$306K
Est. $1,618/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
1 lease in this building
Blended 50/50 with a property-level estimate
Thin data: only 1 lease behind this number.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,630/mo short at 20% down; 94% down or +$2,117/mo rent closes it.
- Break-even price
- $107,750
- Break-even rent
- $3,799/mo
- Cashflow at 35% down
- −$1,297/mo
- Down payment to break even
- 94%
- Rate to break even
- Not reachable
66% under asking
$2,117/mo above the estimate
$300,800 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