1 / 20

801 National City Blvd #308

Atop 10%

National City, CA 91950

$330,000

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: -$1,505/mo full cashflow at 20% down, 7.43% rate.

Works at $134,073 (59% under asking), or at 86% down.

Rent $2,019/mo from 1 lease in this building (±1 bed).

Beds

Baths

Sqft

700

Year Built

1990

Days on Market

Property Type

Condo

HOA/mo

$525

MLS ID

SW26140648

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

About This Property

Discover this clean and bright 2 bed 1 bath condo in Bayview Tower, a secure high rise community in the heart of National City. This third floor unit offers an efficient layout, updated finishes, and pleasant city light views. The third floor provides direct access to the parking structure, offering added convenience for daily living.Residents enjoy a variety of on site amenities including a gym, pool, BBQ areas, laundry rooms, multiple elevators, and controlled building access. The community is professionally maintained and offers a comfortable living environment.The property is centrally located near major freeways, shopping, dining, public transit, and local attractions. Minutes from Downtown San Diego, Coronado, SeaWorld, and coastal destinations. Close proximity to the 32nd Street Naval Base provides additional convenience for those connected to the area.Assigned parking is included. This home offers a strong combination of location, accessibility, and community amenities for those seeking to live near the city or explore long term ownership opportunities.

Mortgage Calculator

Est. Monthly Payment

$2,785

Principal & Interest$1,833

Property Tax$330

Insurance$96

HOA$525

Down Payment

%($66,000)

Interest Rate

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

4 comps found

This Property

$2,019

Comp Average

$1,666

801 National City Boulevard

1bd / 1ba · 500 sqft · Condo

$250K

Est. $1,682/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

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

51A

Est. Monthly Rent

$2,019

1 lease in this building (±1 bed)

Blended 50/50 with a property-level estimate

Thin data: only 1 lease behind this number.

Monthly Cashflow

Rent − PITIA

-$765

Full Cashflow

Incl. vacancy, PM, maint, capex

-$1,505

What would make this work?

$1,505/mo short at 20% down; 86% down or +$1,954/mo rent closes it.

Break-even price: $134,073
Break-even rent: $3,973/mo
Cashflow at 35% down: −$1,161/mo
Down payment to break even: 86%
Rate to break even: Not reachable

Mortgage (P+I)

$1,833

Cap Rate

1.56%

Cash-on-Cash

-27.36%

DSCR

Need ≥ 1.25 for DSCR loan

0.73

NOI (Annual)

$5,155

Price-to-Rent

Lower = better for investors

13.6

* 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

ACashflow−$1,505/mo