1199 Pacific Hwy
1 / 20

1199 Pacific Hwy #1103

D

San Diego, CA 92101

$738,888
NEW — 1d

Soft Appraisal Value: $711,300 · 3.9% above estimate

Beds

1

Baths

1.5

Sqft

899

Year Built

2004

Days on Market

1

Property Type

Condo

HOA/mo

$1,786

MLS ID

260012173SD

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

About This Property

Located along Downtown San Diego’s prestigious front row of luxury waterfront towers, Residence #1103 offers the best of San Diego living. Providing a constant reminder of its prime location, this 1 BR 1.5 BA home offers stunning city skyline views, a glimpse of Coronado, peek views of the bay, and the historic Santa Fe Depot as your backdrop. This sophisticated floor plan features walls of windows that bathe the freshly painted interior with natural light, complementing the upgraded appliances and an open-concept living and dining area that seamlessly connects to the kitchen. Enjoy your private balcony, perfect for morning coffee or an evening glass of wine. Built by Bosa Development, Downtown San Diego’s premier high-rise developer, The Grande South provides a full-service lifestyle with a welcoming lobby, concierge, and 24-hour security. Residents indulge in a heated lap pool and spa with all-day sun, a fully equipped fitness center, steam room, sauna, business center, and guest suite. Don’t miss out on living moments from the waterfront, Little Italy, and the city’s finest dining and entertainment.

Mortgage Calculator

Est. Monthly Payment

$6,477

Principal & Interest$3,736
Property Tax$739
Insurance$216
HOA$1,786
%($147,778)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$3,305
Monthly Cashflow

Rent − PITIA

$-3,172
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,548

Mortgage (P+I)
$3,736
Cap Rate
-1.32%
Cash-on-Cash
-36.93%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$9,211

NOI (Annual)
$-9,741
Price-to-Rent

Lower = better for investors

18.6

* 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