825 Beech St
1 / 19

825 Beech St #301

D

San Diego, CA 92101

$829,000
NEW — 1d

Beds

2

Baths

2.5

Sqft

1,282

Year Built

2009

Days on Market

1

Property Type

Condo

HOA/mo

$1,145

MLS ID

260009239SD

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

About This Property

Unbeatable 2.75% Assumable VA Loan at Breeza! Live the ultimate downtown lifestyle in Little Italy, just steps from Waterfront Park and new Portside Pier’s premier 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

$6,408

Principal & Interest$4,192
Property Tax$829
Insurance$242
HOA$1,145
%($165,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$3,571
Monthly Cashflow

Rent − PITIA

$-2,837
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,349

Mortgage (P+I)
$4,192
Cap Rate
-0.23%
Cash-on-Cash
-31.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$9,219

NOI (Annual)
$-1,886
Price-to-Rent

Lower = better for investors

19.3

* 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