875 G St

875 G St #512

D

San Diego, CA 92101

$428,000

Soft Appraisal Value: $424,800 · 0.8% above estimate

Beds

Baths

1

Sqft

760

Year Built

2006

Days on Market

22

Property Type

Condo

HOA/mo

$659

MLS ID

260006065SD

Description

Exceptional location with walking distance to Petco Park, the Convention Center, Gaslamp, and more! This spacious 760 sq ft studio on the 5th floor features a modern kitchen with granite countertops, tile, and laminate wood flooring, and stainless steel appliances. Enjoy beautiful city views from the balcony accessed through a glass slider. The bathroom includes laundry hookups, and the unit is equipped with a rare walk-in closet, adding to its appeal. Larger than most 1-bedroom condos, this unit also comes with an assigned parking space. Upon stepping outside, you'll find the ambiance open, clean, and airy. The building is meticulously maintained and offers a fantastic gym with an open floor plan. This building sits in a great location, low density corner. Don't miss this incredible opportunity!

Mortgage Calculator

Est. Monthly Payment

$3,376

Principal & Interest$2,164
Property Tax$428
Insurance$125
HOA$659
%($85,600)
%

Investment Score

4D
Est. Monthly Rent
$2,616
Monthly Cashflow

Rent − PITIA

$-760
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,719

Mortgage (P+I)
$2,164
Cap Rate
1.25%
Cash-on-Cash
-24.09%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$4,848

NOI (Annual)
$5,348
Price-to-Rent

Lower = better for investors

13.6

* 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