941 Hawthorn

941 Hawthorn #9

D

San Diego, CA 92101

$899,000
NEW — 3d on market

Beds

2

Baths

2

Sqft

1,360

Year Built

2001

Days on Market

3

Property Type

Townhouse

HOA/mo

$660.73

MLS ID

OC26070005

View on MLS

Description

Jonathan Segal-designed loft in the heart of Little Italy, blocks from San Diego Bay. This 2 bedroom, 2 bath condo offers open-beam ceilings throughout, skylights, an exposed brick accent wall, and expansive windows that fill the home with natural light. The open kitchen features quartz counters, a breakfast bar, and stainless-steel appliances, connecting to the dining and living areas with views toward the bay and downtown skyline. Both bathrooms have been fully remodeled with modern vanities, elegant tile, a deep soaking tub, and glass-enclosed shower. A light-filled bonus room with bathroom access offers flexibility as an office, studio, or third bedroom.Step up to your dedicated rooftop area and take in sunset views over the marina, and the downtown skyline, accessed directly from the unit. Additional features include in-unit laundry, one gated covered parking space, and a storage closet. Located blocks from the weekly Mercato farmers market, India Street dining, cafes, and the bay, in one of San Diego's most walkable neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$6,368

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$661
%($179,800)
%

Investment Score

1D
Est. Monthly Rent
$3,799
Monthly Cashflow

Rent − PITIA

$-2,569
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,191

Mortgage (P+I)
$4,546
Cap Rate
0.47%
Cash-on-Cash
-27.97%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$9,243

NOI (Annual)
$4,252
Price-to-Rent

Lower = better for investors

19.7

* 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