510 1st Ave UNIT 302, San Diego, CA, 92101 | $66/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

510 1st Ave UNIT 302, San Diego, CA, 92101 | $66/mo Cash Flow | Ziffy

For Sale

Listed for sale 6 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
810 sft

536 G Ave APT 5, Coronado, CA, 92118

2 Bed
2 Bath
1156 sft

555 Front St UNIT 1205, San Diego, CA, 92101

2 Bed
1 Bath
899 sft

1221 4th St, Coronado, CA, 92118

1 Bed
1 Bath
1080 sft

1750 Avenida Del Mundo UNIT 110, Coronado, CA, 92118

Nearby investment properties with comparable prices

2 Bed
2 Bath
1215 sft

555 Front St UNIT 303, San Diego, CA, 92101

2 Bed
2 Bath
1230 sft

555 Front St UNIT 203, San Diego, CA, 92101

2 Bed
2 Bath
1038 sft

555 Front St UNIT 901, San Diego, CA, 92101

2 Bed
2 Bath
1263 sft

555 Front St UNIT 2201, San Diego, CA, 92101

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in San Diego at 510 1st Ave UNIT 302, San Diego, CA, 92101 earns $66/mo cash flow from $5,386/mo rent with a $4,209/mo payment. Total monthly income totals $5,386/mo, and annual cash flow totals $794/yr on $282,940 capital. ROI tracks 20.34% on current figures, and rental yield reads 7.52% at a $860,000 purchase. Equity gained on principal adds $5,549/yr, and 5% annual appreciation supports $237,602 over five years. Five-year ROI reaches 105.14% and total cumulative return in cash sums $297,473. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,386/mo property income instead of your personal income.

Condo

Built in 2001

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover a rare opportunity in the Marina District with this spacious 2-bedroom, 2-bath residence at Horizons featuring one of the communitys few oversized patiosperfect for outdoor dining, lounging, and entertaining. This bright home offers abundant natural light, an open-concept floor plan, and serene views overlooking Childrens Park. The well-designed kitchen provides generous counter space and storage, while the primary suite includes a large closet and ensuite bath. The second bedroom offers excellent flexibility for guests or a home office. Horizons is a premier downtown community known for its resort-style amenities and unbeatable walkable location near the waterfront, Petco Park, Gaslamp, Seaport Village, dining, shopping, and entertainment and more. 24-hour security, concierge service, guest parking, private storage locker, plus bike storage. One assigned parking space in a secure garage is included. Horizons offers luxury urban living with controlled access, on-site management, security, a fitness center, pool/spa, meeting and lounge areas, and a beautifully landscaped courtyard. HOA covers common-area maintenance, exterior upkeep, security, and building insurance. Includes one assigned underground parking space (buyer to verify). Exceptional proximity to restaurants, bayfront paths, and transit.

Neighborhood Data

Neighborhood data shown for ZIP Code: 92101, San Diego, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	38,969 (100%)
Owner Occupied HU	6,370 (16.3%)
Renter Occupied HU	25,620 (65.7%)
Vacant Housing Units	6,979 (17.9%)
Median Home Value	$957,131
Average Home Value	$1,143,507