San Diego
1 / 20

San Diego

B

San Diego, CA 92101

$684,900
NEW — 3d

Beds

2

Baths

2

Sqft

1,213

Year Built

2008

Days on Market

3

Property Type

Condo

HOA/mo

$1,005

MLS ID

260016748SD

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

Virtual Tour

About This Property

Experience downtown living at Aria in the desirable Cortez Hill neighborhood. Enjoy resort-style amenities including a heated pool, spa, fitness center, and resident lounge. This home features wood flooring in the main living areas, Berber carpet in both bedrooms, updated soft-close bathroom cabinets, and large-format tile in both full bathrooms. The primary suite offers a walk-in closet plus an additional closet, while the second bedroom also includes a walk-in closet. The kitchen is equipped with premium GE Profile built-in appliances, including an electric convection oven, cooktop, microwave, and premium Fisher & Paykel Refrigerator and double Dish Washer. Additional highlights include in-unit laundry and two secure underground parking spaces. Ideally located near Balboa Park, Little Italy, Petco Park, downtown dining, and entertainment, with easy access to I-5 and Highway 163.

Mortgage Calculator

Est. Monthly Payment

$5,353

Principal & Interest$3,463
Property Tax$685
Insurance$200
HOA$1,005
%($136,980)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$4,250
Monthly Cashflow

Rent − PITIA

$-1,103
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,651

Mortgage (P+I)
$3,463
Cap Rate
1.42%
Cash-on-Cash
-23.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$7,693

NOI (Annual)
$9,742
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