1080 Park Blvd 401

1080 Park Blvd 401

B

San Diego, CA 92101

$699,000
NEW — 1d

Beds

2

Baths

2

Sqft

1,339

Year Built

2007

Days on Market

1

Property Type

Condo

HOA/mo

$1,028

MLS ID

260017572SD

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

About This Property

Upgraded West facing corner unit with 50 linear feet of windows provides lots of natural light and city views. Modern design with 9 foot ceilings, exposed concrete, and an oversized corner deck. Improvements: commercial style track lighting, ceilings fans, recessed lights, paint, upgraded kitchen with waterfall countertops, appliances, upgraded bathrooms, premium light switches/outlets, and storage. Full size dining room and living room, 2 garage spaces, and abundant storage cabinets are all rare in downtown.

Mortgage Calculator

Est. Monthly Payment

$5,465

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$1,028
%($139,800)
%

Investment Score

36C
Est. Monthly Rent
$4,250
Monthly Cashflow

Rent − PITIA

$-1,216
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,776

Mortgage (P+I)
$3,535
Cap Rate
1.30%
Cash-on-Cash
-23.82%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$7,855

NOI (Annual)
$9,108
Price-to-Rent

Lower = better for investors

13.7

* 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