1199 Pacific Hwy San Diego

1199 Pacific Hwy San Diego

D

, CA 92101

$1,850,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,944

Year Built

2004

Days on Market

0

Property Type

Condo

HOA/mo

$1,880

MLS ID

260004975SD

View on MLS

Description

Experience the ultimate in downtown luxury at The Grande at Santa Fe—one of the most coveted residences in the building and the largest floor plan offered. This elegant 2-bedroom + extra room home is perched as close to the bay as the city allows, presenting sweeping panoramic views from Coronado to Point Loma. Floor-to-ceiling triple-pane windows frame the scenery while reducing noise and protecting the interiors from sun exposure. Inside, you’ll find beautifully customized finishes including rich stone counters with full backsplash, custom cabinetry, automatic window coverings, cedar-lined closets, and polished travertine flooring throughout. Parking side by side, near elevator. Ideally located adjacent to the train station and just minutes from the airport, cruis

Mortgage Calculator

Est. Monthly Payment

$13,624

Principal & Interest$9,355
Property Tax$1,850
Insurance$540
HOA$1,880
%($370,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$3,462
Monthly Cashflow

Rent − PITI − HOA

$-10,163
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,501

Mortgage (P+I)
$9,355
Cap Rate
-2.04%
Cash-on-Cash
-32.96%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$13,625

NOI (Annual)
$-37,751
Price-to-Rent

Lower = better for investors

44.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator