850 Beech St.
1 / 20

850 Beech St. #514

D

San Diego, CA 92101

$898,000
NEW — 1d

Beds

3

Baths

2

Sqft

1,270

Year Built

2003

Days on Market

1

Property Type

Condo

HOA/mo

$1,273

MLS ID

260010406SD

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

About This Property

Experience elevated living in this stunning 3-bedroom corner unit at Discovery by BOSA. Perched at the prime southwestern end of the building, floor-to-ceiling windows frame sweeping city views while an oversized private deck invites you to soak it all in. Thoughtful upgrades abound — European Oak hardwood floors, custom closets, a renovated kitchen with new appliances, and an in-unit stacked washer/dryer + 2 parking spots & storage. Resort-style amenities including lap pool, hot tub, steam room, sauna, BBQ area, Gym

Mortgage Calculator

Est. Monthly Payment

$6,974

Principal & Interest$4,541
Property Tax$898
Insurance$262
HOA$1,273
%($179,600)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$4,041
Monthly Cashflow

Rent − PITIA

$-2,933
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,611

Mortgage (P+I)
$4,541
Cap Rate
-0.09%
Cash-on-Cash
-30.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$10,029

NOI (Annual)
$-837
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