850 Beech St San Diego

850 Beech St San Diego

D

, CA 92101

$799,000
NEW — 4d on market

Beds

2

Baths

2

Sqft

1,266

Year Built

2003

Days on Market

4

Property Type

Condo

HOA/mo

$1,276.08

MLS ID

260004670SD

View on MLS

Description

You just cant miss this one! One of only eight units featuring a unique split floorplan, this stunning east-facing condo boasts breathtaking sunrise views and glimpses of Mexico. With 1,266 sqft, this modern residence includes 2 spacious bedroom suites w/ 2 stylish bathrooms and in unit laundry. Enjoy the convenience of 2 assigned garage spaces and a large storage unit, perfect for city living. This upscale building offers exceptional amenities, including: Webpass internet, Pool and spa, Steam and Sauna, BBQ area, Fitness Center, Social areas, Business center. Ideally situated, this property is a stones throw from vibrant Little Italy and the Gaslamp Quarter and a stones throw to Petco Park, Balboa Park, and the airport. Experience the best of urban living with easy access to dining, entertainment, and outdoor activities. This is not just highrise living at its finest, its a beautiful community to live in. Welcome to your dream luxury condominium in Downtown!! You just cant miss this one! One of only eight units featuring a unique split floorplan, this stunning east-facing condo boasts breathtaking sunrise views and glimpses of Mexico. With 1,266 sqft, this modern residence includes 2 spacious bedroom suites w/ 2 stylish bathrooms and in unit laundry. Enjoy the convenience of 2 assigned garage spaces and a large storage unit, perfect for city living. This upscale building offers exceptional amenities, including: Webpass internet, Pool and spa, Steam and Sauna, BBQ area, Fitness Center, Social areas, Business center. Ideally situated, this property is a stones throw from vibrant Little Italy and the Gaslamp Quarter and a stones throw to Petco Park, Balboa Park, and the airport. Experience the best of urban living with easy access to dining, entertainment, and outdoor activities. This is not just highrise living at its finest, its a beautiful community to live in. Welcome to your dream luxury condominium in Downtown!!

Mortgage Calculator

Est. Monthly Payment

$6,348

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$1,276
%($159,800)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$1,905
Monthly Cashflow

Rent − PITI − HOA

$-4,443
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,547

Mortgage (P+I)
$4,040
Cap Rate
-2.26%
Cash-on-Cash
-33.37%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$6,348

NOI (Annual)
$-18,085
Price-to-Rent

Lower = better for investors

35.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator