875 G
1 / 20

875 G #303

B

San Diego, CA 92101

$665,000
NEW — 6d

Beds

2

Baths

2

Sqft

1,028

Year Built

2006

Days on Market

6

Property Type

Condo

HOA/mo

$723.68

MLS ID

260014831SD

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

About This Property

Sophisticated urban living meets exceptional indoor-outdoor design. Extensively renovated and move-in-ready residence offering a rare combination of designer curated style, optimized for functionality. One of Downtown San Diego's most desirable floor plans with expansive private patio (approx. 10' x 10') an incredibly rare downtown offering. Seamlessly extending the living space creating the true indoor-outdoor lifestyle that makes San Diego living so special. Inside, the open-concept floor plan is flooded with natural light and features a spacious kitchen with an oversized bar, abundant counter space, custom shelving, and thoughtful storage solutions. Beautiful new LVP flooring, updated lighting, and modern hardware elevate the entire home. Split bedroom floor plan offer excellent privacy, including a primary suite with ensuite bath. Secondary bedroom features a full wall of glass opening to the patio and an impressive 6' x 6' walk-in closet with a striking modern glass barn door. You will love the two oversized side-by-side parking spaces conveniently located near the elevator. Nexus is VA/FHA approved and one of Downtown's most sought-after boutique communities providing a more intimate residential experience, low HOA, and amenities you'll actually use, including a gym and rooftop with a view of Petco Park and the San Diego skyline. Extensive upgrades, an enormous patio, 2 large parking spots and an unbeatable location just moments from Petco Park!

Mortgage Calculator

Est. Monthly Payment

$4,945

Principal & Interest$3,363
Property Tax$665
Insurance$194
HOA$724
%($133,000)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$3,610
Monthly Cashflow

Rent − PITIA

$-1,335
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,720

Mortgage (P+I)
$3,363
Cap Rate
1.16%
Cash-on-Cash
-24.54%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$7,142

NOI (Annual)
$7,714
Price-to-Rent

Lower = better for investors

15.4

* 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