San Diego
1 / 20

San Diego

B

San Diego, CA 92101

$749,900
NEW — 2d

Beds

2

Baths

2

Sqft

1,282

Year Built

1982

Days on Market

2

Property Type

Condo

HOA/mo

$948

MLS ID

260016349SD

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

About This Property

Great opportunity to own in the highly sought after Marina district. Just a short walk to downtown attractions including Gas lamp. little Italy, Petco Park, and Seaport Village. This prime location offers you easy access to mass transit and airport. The large split master suite layout at 1282 sqft allows you to stretch out and enjoy. Many upgrades include; wood flooring, recessed lighting ,ceiling fans throughout,and a newer HVAC system. Amenities include; 2 pools, whirlpools, sauna, gym, library, and 31 guest parking spaces. 24 hour on site security. Come see for yourself this great opportunity to own downtown.

Mortgage Calculator

Est. Monthly Payment

$5,709

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$948
%($149,980)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$4,250
Monthly Cashflow

Rent − PITIA

$-1,459
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,061

Mortgage (P+I)
$3,792
Cap Rate
1.17%
Cash-on-Cash
-24.49%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$8,226

NOI (Annual)
$8,768
Price-to-Rent

Lower = better for investors

14.7

* 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