1 / 20

850 State #427

San Diego, CA 92101

$549,000

NEW — 0d

Beds

Baths

Sqft

824

Year Built

1985

Days on Market

Property Type

Condo

HOA/mo

$902

MLS ID

260015719SD

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

About This Property

Bright and spacious top floor suite. This home has been updated to include cherrywood kitchen cabinets, high end appliances, travertine tile, and hardwood floors. Enjoy the large living room and gas fireplace. Three panel sliding door creates a wide opening to the courtyard facing balcony.

Mortgage Calculator

Est. Monthly Payment

$4,387

Principal & Interest$2,776

Property Tax$549

Insurance$160

HOA$902

Down Payment

%($109,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,549

Comp Average

$2,466

777 6th Avenue

1bd / 1ba · 714 sqft · Condo

$429K

Est. $2,631/mo

1970 Columbia St

1bd / 1ba · 459 sqft · Condo

$439K

Est. $2,286/mo

1400 Broadway

1bd / 1ba · 734 sqft · Condo

$420K

Est. $2,537/mo

206 Park Blvd

1bd / 1ba · 694 sqft · Condo

$410K

Est. $2,549/mo

702 Ash Street

1bd / 1ba · 628 sqft · Condo

$419K

Est. $2,327/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

21D

Est. Monthly Rent

$2,549

Monthly Cashflow

Rent − PITIA

$-1,838

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,882

Mortgage (P+I)

$2,776

Cap Rate

-0.23%

Cash-on-Cash

-31.50%

DSCR

Need ≥ 1.25 for DSCR loan

0.58

Break-even Rent

$6,292

NOI (Annual)

$-1,269

Price-to-Rent

Lower = better for investors

17.9

* 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 Analysis Open Full Calculator