No photos available

1080 Park Blvd

San Diego, CA 92101

$899,999

Beds

Baths

2.5

Sqft

1,517

Year Built

2007

Days on Market

Property Type

Condo

HOA/mo

N/A

MLS ID

260007302SD

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$5,713

Principal & Interest$4,551

Property Tax$900

Insurance$262

Down Payment

%($180,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$4,250

Comp Average

$2,871

1501 Front Street

1bd / 1ba · 845 sqft · Condo

$545K

Est. $2,850/mo

530 K Street

1bd / 1ba · 648 sqft · Condo

$559K

Est. $2,922/mo

1551 4th Ave

1bd / 1ba · 758 sqft · Condo

$548K

Est. $2,884/mo

530 K St

1bd / 1ba · 823 sqft · Condo

$559K

Est. $2,850/mo

700 E St

1bd / 1ba · 656 sqft · Condo

$545K

Est. $2,850/mo

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

Investment Score

38C

Est. Monthly Rent

$4,250

Monthly Cashflow

Rent − PITIA

$-1,463

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,190

Mortgage (P+I)

$4,551

Cap Rate

1.81%

Cash-on-Cash

-21.27%

DSCR

Need ≥ 1.25 for DSCR loan

0.74

Break-even Rent

$8,393

NOI (Annual)

$16,326

Price-to-Rent

Lower = better for investors

17.6

* 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