1080 Park Blvd.
1 / 20

1080 Park Blvd. #203

B

San Diego, CA 92101

$269,000
NEW — 1d

Beds

Baths

1

Sqft

466

Year Built

2007

Days on Market

1

Property Type

Condo

HOA/mo

$814.89

MLS ID

260014167SD

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

About This Property

This move-in ready, VA approved and fully furnished studio/loft features an upgraded bathroom, vaulted ceilings, in suite laundry, and a private balcony. It includes an assigned underground parking spot and access to great amenities such as a fitness center, on-site security, and a rooftop recreation area with BBQs, a spa, and seating areas. Located near the Gaslamp District, trolley station, and downtown’s best restaurants and shops, it’s currently one of the best deals available in downtown San Diego! Don’t miss this opportunity to experience downtown living!

Mortgage Calculator

Est. Monthly Payment

$2,523

Principal & Interest$1,360
Property Tax$269
Insurance$78
HOA$815
%($53,800)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$1,749
Monthly Cashflow

Rent − PITIA

$-773
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,400

Mortgage (P+I)
$1,360
Cap Rate
-0.18%
Cash-on-Cash
-31.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$3,567

NOI (Annual)
$-472
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 AnalysisOpen Full Calculator