1199 Pacific Hwy
1 / 20

1199 Pacific Hwy #601

D

San Diego, CA 92101

$1,250,000
NEW — 6d

Soft Appraisal Value: $1,221,400 · 2.3% above estimate

Beds

3

Baths

2

Sqft

1,624

Year Built

2004

Days on Market

6

Property Type

Condo

HOA/mo

$1,667

MLS ID

260011825SD

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

Virtual Tour

About This Property

Experience the Grande South , the best of Bayfront and downtown living! This beautiful 3 bedroom, 2 bath home set along the Pacific Coast Highway with sweeping views of the bay is what you've been looking for! The interior is bright & inviting with large windows that captures all San Diego has to offer and fill the space with natural light. Ideally located in the heart of the Columbia District , this home places you just moments from San Diego’s top dining, shopping, and waterfront attractions, offering a perfect balance of comfort, convenience, and vibrant city living!

Mortgage Calculator

Est. Monthly Payment

$9,602

Principal & Interest$6,321
Property Tax$1,250
Insurance$365
HOA$1,667
%($250,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,676
Monthly Cashflow

Rent − PITIA

$-3,927
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,274

Mortgage (P+I)
$6,321
Cap Rate
0.04%
Cash-on-Cash
-30.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$13,824

NOI (Annual)
$562
Price-to-Rent

Lower = better for investors

18.4

* 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