This listing is no longer active

This page is kept for reference. Browse active listings →

850 Beech St
1 / 20

850 Beech St #509

D

San Diego, CA 92101

$599,900

Beds

2

Baths

2

Sqft

1,070

Year Built

2003

Days on Market

47

Property Type

Condo

HOA/mo

$1,239

MLS ID

260007600SD

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

Virtual Tour

About This Property

Welcome to Discovery at Cortez Hill by Bosa Development—one of downtown San Diego’s best values in full-service high-rise living. Ideally positioned on a quiet, tree-lined street, this east-facing residence is filled with natural light through expansive floor-to-ceiling windows, capturing tranquil views of the surrounding hills and treetops. Easy to park two cars, one in garage, the other on the street with the Cortez Hill owners street permit, known as the F permit. Offered furnished for a true turnkey experience, this move-in ready home blends comfort and functionality. Continued in supplement below.... Highlights include a spa-inspired soaking tub, cozy gas fireplace, spacious walk-in closet, and a thoughtfully designed second bedroom featuring a built-in office and additional storage. Entertain with ease thanks to the wine fridge and enjoy indoor-outdoor living on the oversized private balcony. Elegant plantation shutters throughout add warmth and timeless style. Perched above downtown, Discovery is a landmark community in the highly desirable Cortez Hill—known for its peaceful atmosphere while remaining just minutes from the energy of the city. You’re only a short walk to Little Italy and Balboa Park, offering the perfect balance of urban convenience and neighborhood charm. Residents enjoy a full suite of resort-style amenities, including a 24-hour attended lobby, on-site management, fitness center, business and conference facilities, and a beautifully designed entertainment lounge. The elevated 10th-floor amenity deck features a heated lap pool, spa, BBQ areas, sauna, and steam rooms with full locker facilities. Secure gated parking, video surveillance, bicycle storage, and a private storage cage add everyday convenience and peace of mind. HOA dues include water, gas, and internet. Additionally, Cortez Hill residents benefit from the City’s highly affordable “F” permit parking program, offering convenient street parking for approximately $15 per year.

Mortgage Calculator

Est. Monthly Payment

$5,047

Principal & Interest$3,033
Property Tax$600
Insurance$175
HOA$1,239
%($119,980)
%

Location

Loading map...

Investment Score

20D
Est. Monthly Rent
$3,299
Monthly Cashflow

Rent − PITIA

$-1,748
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,007

Mortgage (P+I)
$3,033
Cap Rate
0.05%
Cash-on-Cash
-30.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$7,204

NOI (Annual)
$317
Price-to-Rent

Lower = better for investors

15.2

* 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