850 Beech St
1 / 20

850 Beech St #910

D

San Diego, CA 92101

$950,000
NEW — 1d

Beds

3

Baths

2

Sqft

1,285

Year Built

2003

Days on Market

1

Property Type

Condo

HOA/mo

$1,274

MLS ID

NDP2603772

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

Virtual Tour

About This Property

Experience elevated downtown living in this beautifully appointed 2 bed, 2 bath + bonus room residence at Discovery in Cortez Hill. Showcasing incredible views of Balboa Park and west to Point Loma, this home offers a versatile layout with an ideal 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 phenomenal rooftop pool and spa. Just moments from top dining, coffee shops, and entertainment—walkable, vibrant, and centrally located. This is San Diego living at its finest.

Mortgage Calculator

Est. Monthly Payment

$7,305

Principal & Interest$4,804
Property Tax$950
Insurance$277
HOA$1,274
%($190,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,262
Monthly Cashflow

Rent − PITIA

$-3,043
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,815

Mortgage (P+I)
$4,804
Cap Rate
-0.01%
Cash-on-Cash
-30.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$10,515

NOI (Annual)
$-131
Price-to-Rent

Lower = better for investors

18.6

* 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