Back to listings
801 National City Blvd #311
1 / 12

801 National City Blvd #311

Btop 30%

National City, CA 91950

$299,000
STR limited · National City: capped, owner nearby · TOT 10%

An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.

Pass at asking: -$1,531/mo full cashflow at 20% down, 7.43% rate.

Works at $99,630 (67% 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

47

Property Type

Condo

HOA/mo

$530

MLS ID

260023411SD

This property is in National City (91950). Browse neighborhood analytics →

Virtual Tour

About This Property

Welcome home to this cozy 1-bedroom condo in the heart of National City, that perfectly balances comfort and convenience! This unit features a blend of tile and laminate flooring, making it both stylish and easy to maintain. Key Features: -Spacious Bedroom: Plenty of natural light and closet space. -Modern Kitchen: Equipped with a mini fridge, cooktop, and microwave/convection oven—ideal for quick meals. -Central Heating and AC: Stay comfortable year-round. -Reserved Parking: Enjoy the convenience of reserved parking in the garage. -Amenities: Enjoy access to a refreshing pool and spa, fitness center, and on-site laundry room.

Mortgage Calculator

Est. Monthly Payment

$2,577

Principal & Interest$1,661
Property Tax$299
Insurance$87
HOA$530
%($59,800)
%
Loan Term

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 found

This Property

$1,682

vs

Comp Average

$1,674

National City

National City

1bd / 1ba · 378 sqft · Condo

$285K

Est. $1,709/mo

320 J Avenue

320 J Avenue

1bd / 1ba · 378 sqft · Condo

$299K

Est. $1,681/mo

801 National City Boulevard

801 National City Boulevard

1bd / 1ba · 500 sqft · Condo

$250K

Est. $1,682/mo

801 National City Blvd

801 National City Blvd

1bd / 1ba · 500 sqft · Condo

$320K

Est. $1,682/mo

801 National City Blvd

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

43B
Est. Monthly Rent
$1,682

1 lease in this building

Blended 50/50 with a property-level estimate

Thin data: only 1 lease behind this number.

Monthly Cashflow

Rent − PITIA

-$895
Full Cashflow

Incl. vacancy, PM, maint, capex

-$1,531

What would make this work?

$1,531/mo short at 20% down; 94% down or +$1,988/mo rent closes it.

Break-even price

67% under asking

$99,630
Break-even rent

$1,988/mo above the estimate

$3,670/mo
Cashflow at 35% down
−$1,220/mo
Down payment to break even

$281,060 cash

94%
Rate to break even

Negative even at a 0% loan

Not reachable
Mortgage (P+I)
$1,661
Cap Rate
0.86%
Cash-on-Cash
-30.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
NOI (Annual)
$2,569
Price-to-Rent

Lower = better for investors

14.8

* 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
BCashflow−$1,531/mo