San Diego

San Diego

D

San Diego, CA 92105

$399,000

Beds

2

Baths

1

Sqft

813

Year Built

1980

Days on Market

29

Property Type

Condo

HOA/mo

$450

MLS ID

260003311SD

Description

Recently upgraded condominium in San Diego! Nestled in a gated community, this home is located on the second floor, offering 2 spacious bedrooms, dining room and large living room. New paint with brand new flooring all throughout the home. Renovated kitchen with new dishwasher, sink, disposal, and accent wall. Full bath upgraded with new plumbing and cabinet. Brand new insulated dual pane windows installed. Access to community pool, laundry and barbeque pits. Close to shops, gyms, restaurants, shopping centers, and schools. Very accessible to major streets and highways. A must see and great starter home! Tenant occupied so please do not disturb. *Sale of property is contingent upon tenants' complete departure of property.

Mortgage Calculator

Est. Monthly Payment

$2,983

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$450
%($79,800)
%

Investment Score

6D
Est. Monthly Rent
$2,545
Monthly Cashflow

Rent − PITI − HOA

$-438
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,355

Mortgage (P+I)
$2,018
Cap Rate
1.99%
Cash-on-Cash
-20.38%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.85
Break-even Rent
$4,305

NOI (Annual)
$7,946
Price-to-Rent

Lower = better for investors

13.1

* 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