850 Beech Street 703

850 Beech Street 703

C

San Diego, CA 92101

$746,999

Beds

2

Baths

2

Sqft

1,173

Year Built

2003

Days on Market

41

Property Type

Condo

HOA/mo

$1,179

MLS ID

NDP2605188

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

About This Property

Welcome to 850 Beech Street, Unit 703 a spacious 2 bedroom, 2 bathroom residence offering 1,173 square feet of light-filled living in the heart of downtown San Diego. This bright unit features an open-concept layout with expansive windows that fill the space with natural light and create a seamless connection between the living, dining, and kitchen areas. The inviting living room is anchored by a cozy fireplace and opens to a balcony, perfect for enjoying fresh air or your morning coffee. The kitchen is designed for both functionality and style, complete with granite countertops, ample cabinetry, and bar seating that flows effortlessly into the main living space, ideal for entertaining. Both bedrooms are generously sized, offering comfort and flexibility, including a well-appointed primary suite. The flexible floor plan easily accommodates both everyday living and work-from-home needs, while neutral tones and clean finishes create a move-in-ready feel with room to make it your own. Enjoy urban living in a well-maintained community, just moments from restaurants, shopping, and everything downtown San Diego has to offer.

Mortgage Calculator

Est. Monthly Payment

$5,921

Principal & Interest$3,777
Property Tax$747
Insurance$218
HOA$1,179
%($149,400)
%

Investment Score

25D
Est. Monthly Rent
$4,250
Monthly Cashflow

Rent − PITIA

$-1,671
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,271

Mortgage (P+I)
$3,777
Cap Rate
0.81%
Cash-on-Cash
-26.27%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$8,498

NOI (Annual)
$6,072
Price-to-Rent

Lower = better for investors

14.6

* 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