850 Beech St 910

850 Beech St 910

C

San Diego, CA 92101

$869,995

Beds

3

Baths

2

Sqft

1,285

Year Built

2003

Days on Market

Property Type

Condo

HOA/mo

$1,274

MLS ID

NDP2606674

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

About This Property

Motivated sellers present an incredible opportunity to own this beautifully appointed 2 bed, 2 bath + bonus room residence at Discovery in Cortez Hill. Showcasing incredible southwest-facing views and abundant natural light, this home offers a versatile layout with the perfect space for a home office or den. Enjoy the perfect blend of comfort and sophistication in one of San Diego's most desirable high-rises, complete with resort-style amenities including a spectacular rooftop pool and spa. Just moments from top dining, coffee shops, and entertainment, this walkable, centrally located residence offers the very best of downtown San Diego living.

Mortgage Calculator

Est. Monthly Payment

$6,797

Principal & Interest$4,399
Property Tax$870
Insurance$254
HOA$1,274
%($173,999)
%

Investment Score

5D
Est. Monthly Rent
$3,915
Monthly Cashflow

Rent − PITIA

$-2,882
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,508

Mortgage (P+I)
$4,399
Cap Rate
-0.15%
Cash-on-Cash
-31.09%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$9,769

NOI (Annual)
$-1,301
Price-to-Rent

Lower = better for investors

18.5

* 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