1 / 20

816 27th Street #5

San Diego, CA 92102

$459,000

NEW — 0d on market

Beds

Baths

Sqft

628

Year Built

1980

Days on Market

Property Type

Condo

HOA/mo

$500

MLS ID

PTP2602604

This property is in San Diego (92102). View neighborhood stats →

Virtual Tour View on MLS

Mortgage Calculator

Est. Monthly Payment

$3,414

Principal & Interest$2,321

Property Tax$459

Insurance$134

HOA$500

Down Payment

%($91,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$1,718

Comp Average

$2,236

3029 Broadway

2bd / 1ba · 484 sqft · Condo

$380K

Est. $2,113/mo

2629 Island Ave

1bd / 1.5ba · 736 sqft · Single Family

$550K

Est. $2,311/mo

2940 Broadway

2bd / 1ba · 783 sqft · Condo

$475K

Est. $2,585/mo

2849 A St

1bd / 1ba · 684 sqft · Condo

$549K

Est. $2,319/mo

2960 Broadway

1bd / 1ba · 504 sqft · Condo

$425K

Est. $1,852/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$1,718

Monthly Cashflow

Rent − PITIA

$-1,696

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,474

Mortgage (P+I)

$2,321

Cap Rate

-0.40%

Cash-on-Cash

-32.33%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50

Break-even Rent

$4,930

NOI (Annual)

$-1,832

Price-to-Rent

Lower = better for investors

22.3

* 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 Analysis Open Full Calculator