San Diego

San Diego

D

San Diego, CA 92115

$519,500

Beds

2

Baths

2

Sqft

1,075

Year Built

1972

Days on Market

72

Property Type

Condo

HOA/mo

$474

MLS ID

260001303SD

Description

Nicely remodeled ground floor end unit is ready for new owners. (Crown moulding for kitchen cabinets on order.) This beautiful light, bright unit offers 2 generously sized bedrooms each adorning a walk-in closet. New flooring along with black and cognac cabinetry throughout gives this home a cohesive feel. There are lighted ceiling fans in each bedroom and living room. Each of the 2 bathrooms have beautiful, lighted, dimmable mirrors and new vanities. In-unit stackable washer/dryer. Assigned parking in the rear of the building as well as an additional storage locker. Come and see to appreciate.

Mortgage Calculator

Est. Monthly Payment

$3,772

Principal & Interest$2,627
Property Tax$520
Insurance$152
HOA$474
%($103,900)
%

Investment Score

3D
Est. Monthly Rent
$2,596
Monthly Cashflow

Rent − PITI − HOA

$-1,176
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,206

Mortgage (P+I)
$2,627
Cap Rate
0.97%
Cash-on-Cash
-25.48%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$5,461

NOI (Annual)
$5,046
Price-to-Rent

Lower = better for investors

16.7

* 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