San Diego
1 / 20

San Diego

C

San Diego, CA 92110

$615,000

Soft Appraisal Value: $611,200 · 0.6% above estimate

Beds

2

Baths

1

Sqft

1,020

Year Built

1972

Days on Market

71

Property Type

Condo

HOA/mo

$480

MLS ID

260009094SD

This property is in San Diego (92110). View neighborhood stats →

Virtual Tour

About This Property

*Seller Motivated! - No HOA Fees until 2027!* This one-of-a-kind, top floor unit has stunning, unobstructed views of the San Diego Bay and SeaWorld night shows! This beautifully maintained 2-bedroom, 1-bath condo is an entertainer's dream with open concept design, updated kitchen/bathroom, and prime location within a few blocks of USD campus and Fashion Valley mall. Enjoy the open concept kitchen to living room experience, plus an additional ~350 sq ft open-air rooftop deck featuring low-maintenance turf and a built-in seating area—the ONLY unit in the building with outdoor space that is ideal for entertaining, relaxing, and pets. Inside, the home features a newly renovated bathroom with updated vanity, in-unit washer/dryer, and a bright, airy layout that maximizes natural light and premium views. One reserved parking spot and ample street parking. Includes additional private, locked storage unit in lower level for bikes, beach items, camping gear, etc. A great central location approximately 5 minutes to the Morena Blvd Trolley Station, 10 minutes to Fashion Valley and Mission Valley shopping, and 10 minutes to Mission Bay and Fiesta Island. **Seller will credit or prepay Buyer's HOA dues from close date through December 31, 2026 at close of escrow. Incentive subject to lender approval, buyer qualification, and terms of the purchase agreement. Please contact the Listing Agent for showing details.

Mortgage Calculator

Est. Monthly Payment

$4,384

Principal & Interest$3,110
Property Tax$615
Insurance$179
HOA$480
%($123,000)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$2,781
Monthly Cashflow

Rent − PITIA

$-1,603
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,755

Mortgage (P+I)
$3,110
Cap Rate
0.69%
Cash-on-Cash
-26.88%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$6,359

NOI (Annual)
$4,258
Price-to-Rent

Lower = better for investors

18.4

* 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