889 Date St San Diego

889 Date St San Diego

D

, CA 92101

$460,000

Beds

1

Baths

1

Sqft

619

Year Built

2007

Days on Market

45

Property Type

Condo

HOA/mo

$617.33

MLS ID

260001360SD

Description

Live in the quaint Cortez Hill neighborhood in this beautiful, turn-key 1-bedroom residence. The open-concept layout is enhanced by high ceilings and luxury laminate plank flooring throughout. Enjoy sunsets from your private west-facing balcony overlooking the city. The kitchen features granite countertops and a breakfast bar. Additional highlights include central air conditioning and an in-unit laundry closet with washer and dryer, and 1 deeded parking space in underground garage. The building amenities include a pool, spa, gym,fire pit sitting area, BBQ area, and concierge staff 7 days a week. Easy freeway access. Walk to Little Italy, Gaslamp & Balboa Park from this central location.

Mortgage Calculator

Est. Monthly Payment

$3,538

Principal & Interest$2,326
Property Tax$460
Insurance$134
HOA$617
%($92,000)
%

Investment Score

14D
Est. Monthly Rent

Market Rent Estimate

$2,746
Monthly Cashflow

Rent − PITI − HOA

$-791
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,806

Mortgage (P+I)
$2,326
Cap Rate
1.36%
Cash-on-Cash
-10.32%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.18
Break-even Rent
$3,537

NOI (Annual)
$6,237
Price-to-Rent

Lower = better for investors

14.0

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

Get Expert AnalysisOpen Full Calculator