825 Beech St
1 / 19

825 Beech St #301

D

San Diego, CA 92101

$819,000

Soft Appraisal Value: $802,600 · 2.0% above estimate

Beds

2

Baths

2.5

Sqft

1,282

Year Built

2009

Days on Market

44

Property Type

Condo

HOA/mo

$1,275

MLS ID

260009239SD

This property is in San Diego (92101). View neighborhood stats →

Virtual Tour

About This Property

Assumable 2.75% VA Loan at Breeza! Downtown's Little Italy beside San Diego Harbor, Waterfront Park and new Portside Pier delivers the ultimate lifestyle with premier shopping, dining, and entertainment! Experience elevated living in this spacious 2-bedroom, 2.5-bath townhome with a patio balcony and layout designed for modern flexibility. Escape to Breeza's interior palm oasis with top-tier amenities including tranquil courtyard fountains, a sparkling spa-level pool, a fully equipped gym, and owners' exclusive roof-top waterfront view terrace! This unit boasts the rare convenience of TWO gated parking spots, convenient full-size laundry, total comfort with central heating & air, and added privacy of a gated community!

Mortgage Calculator

Est. Monthly Payment

$6,474

Principal & Interest$4,141
Property Tax$819
Insurance$239
HOA$1,275
%($163,800)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$4,774
Monthly Cashflow

Rent − PITIA

$-1,700
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,481

Mortgage (P+I)
$4,141
Cap Rate
0.97%
Cash-on-Cash
-25.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$9,295

NOI (Annual)
$7,926
Price-to-Rent

Lower = better for investors

14.3

* 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 AnalysisOpen Full Calculator