1199 Pacific Highway
1 / 3

1199 Pacific Highway #3004

D

San Diego, CA 92101

$1,400,000
NEW — 0d

Soft Appraisal Value: $1,360,500 · 2.9% above estimate

Beds

2

Baths

2

Sqft

1,215

Year Built

2004

Days on Market

0

Property Type

Condo

HOA/mo

$1,826

MLS ID

PTP2603537

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

About This Property

Wonderful views of Bay, Coronado and Pacific Ocean and San Diego skyline. Lots of light. West facing balcony. Assigned two car tandem parking in underground garage and good size storage locker. The building includes great amenities: heated pool, spa, sauna, steam room, fitness center, barbecue area, lounge space with kitchen facilities, 24 hour security and concierge service. Grande South building excellent location near to downtown restaurants, theaters, museums and Balboa Park

Mortgage Calculator

Est. Monthly Payment

$10,713

Principal & Interest$7,079
Property Tax$1,400
Insurance$408
HOA$1,826
%($280,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,273
Monthly Cashflow

Rent − PITIA

$-6,440
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,590

Mortgage (P+I)
$7,079
Cap Rate
-1.29%
Cash-on-Cash
-36.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$15,428

NOI (Annual)
$-18,125
Price-to-Rent

Lower = better for investors

27.3

* 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