1080 Park Blvd 1612

San Diego, CA 92101

$348,000

Beds

—

Baths

Sqft

495

Year Built

2007

Days on Market

367

Property Type

Condo

HOA/mo

$774

MLS ID

250033132SD

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

About This Property

Beautiful studio located in East village at the Smart Corner building, enjoy this 16th floor unit with exposed concrete elements and a private balcony. Vinyl plank floors, granite counter tops, European cabinetry, Frigidaire appliance package, and in-unit washer/dryer. The unit's spacious bathroom has porcelain tiled flooring and also granite counter tops. Enjoy the amazing views on the rooftop terrace, other amenities: spa, BBQ patio, and gym. Close to all, Petco Park, Gaslamp Quarter, airport, all major freeways and public transportation.

Mortgage Calculator

Est. Monthly Payment

$2,983

Principal & Interest$1,760

Property Tax$348

Insurance$101

HOA$774

Down Payment

%($69,600)

Interest Rate

Loan Term

Comparable Properties

3 comps found

This Property

$2,262

Comp Average

$2,912

425 Beech Street

2bd / 1ba · 873 sqft · Condo

$499K

Est. $3,244/mo

1080 Park Blvd

2bd / 1ba · 731 sqft · Condo

$449K

Est. $2,633/mo

1480 Broadway

2bd / 2ba · 1,126 sqft · Condo

$520K

Est. $2,860/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

43C

Est. Monthly Rent

$2,262

Monthly Cashflow

Rent − PITIA

$-721

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,531

Mortgage (P+I)

$1,760

Cap Rate

0.79%

Cash-on-Cash

-26.40%

DSCR

Need ≥ 1.25 for DSCR loan

0.76

Break-even Rent

$4,250

NOI (Annual)

$2,745

Price-to-Rent

Lower = better for investors

12.8

* 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 Analysis Open Full Calculator