875 G St
1 / 20

875 G St #512

A

San Diego, CA 92101

$398,000
NEW — 6d

Soft Appraisal Value: $385,700 · 3.2% above estimate

Beds

1

Baths

1

Sqft

760

Year Built

2006

Days on Market

6

Property Type

Condo

HOA/mo

$659

MLS ID

260016109SD

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

About This Property

Exceptional location within 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, 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 features 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: a low-density corner. Don't miss this incredible opportunity!

Mortgage Calculator

Est. Monthly Payment

$3,186

Principal & Interest$2,013
Property Tax$398
Insurance$116
HOA$659
%($79,600)
%

Location

Loading map...

Investment Score

47B
Est. Monthly Rent
$2,481
Monthly Cashflow

Rent − PITIA

$-705
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,607

Mortgage (P+I)
$2,013
Cap Rate
1.22%
Cash-on-Cash
-24.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$4,568

NOI (Annual)
$4,868
Price-to-Rent

Lower = better for investors

13.4

* 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