875 G Street

875 G Street

D

San Diego, CA 92101

$665,000

Beds

2

Baths

2

Sqft

1,018

Year Built

2006

Days on Market

45

Property Type

Condo

HOA/mo

$724

MLS ID

PTP2600486

Description

Seller will entertain offers between $649,000 and $665,000. Beautifully refreshed 2-bedroom, 2-bath condo in the heart of downtown San Diego. This light-filled residence features an open layout with thoughtful updates throughout, creating a clean, modern, and truly move-in-ready feel. Just bring your toothbrush as nearly all the high-end furnishings are negotiable. The refreshed interior includes black quartz countertops, new luxury vinyl flooring, new dishwasher, comfortable living spaces, well-proportioned bedrooms, and updated finishes that elevate the home without overstatement. Enjoy the airy patio with northwest city views. And don’t forget, there are two, side-by-side parking spaces! FHA and VA Approved! Nexus is a well-maintained building with rooftop deck, weight room, bike storage room, and a clean, updated look. Located just four blocks from Petco Park and steps from restaurants, bars, and downtown attractions. Ideal as a primary residence, second home, or investment opportunity in one of San Diego’s most dynamic neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$4,946

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

Investment Score

3D
Est. Monthly Rent

Market Rent Estimate

$3,079
Monthly Cashflow

Rent − PITI − HOA

$-1,867
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,129

Mortgage (P+I)
$3,363
Cap Rate
0.42%
Cash-on-Cash
-16.84%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.92
Break-even Rent
$4,946

NOI (Annual)
$2,804
Price-to-Rent

Lower = better for investors

18.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator