1125 Pacific Beach Dr

1125 Pacific Beach Dr

D

San Diego, CA 92109

$1,795,000

Beds

3

Baths

3

Sqft

1,860

Year Built

1975

Days on Market

24

Property Type

Condo

HOA/mo

$1,260

MLS ID

260005284SD

Description

Luxury Bayfront Living in Pacific Beach. Experience the best of coastal living, a stunning bayfront residence located along the iconic shores of Sail Bay in the heart of Pacific Beach. Wake up to breathtaking water views and enjoy the ultimate Southern California lifestyle just steps from the sand. This beautifully designed condo offers a spacious open floor plan filled with natural light, perfect for both everyday living and entertaining. The home features 3 generously sized bedrooms, each with its own bathroom. Large windows and outdoor spaces capture refreshing bay breezes and spectacular sunsets over Mission Bay. Mason and Simona

Mortgage Calculator

Est. Monthly Payment

$12,655

Principal & Interest$9,076
Property Tax$1,795
Insurance$524
HOA$1,260
%($359,000)
%

Investment Score

0D
Est. Monthly Rent
$5,796
Monthly Cashflow

Rent − PITI − HOA

$-6,859
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,688

Mortgage (P+I)
$9,076
Cap Rate
-0.41%
Cash-on-Cash
-32.38%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$18,378

NOI (Annual)
$-7,343
Price-to-Rent

Lower = better for investors

25.8

* 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