1205 Pacific Hwy
1 / 20

1205 Pacific Hwy #2906

D

San Diego, CA 92101

$1,850,000

Beds

2

Baths

2

Sqft

1,514

Year Built

2005

Days on Market

44

Property Type

Condo

HOA/mo

$1,431.12

MLS ID

260008606SD

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

Virtual Tour

About This Property

Perched on the 29th floor of The Grande North, this stunning 2-bedroom + den, 2-bath residence offers breathtaking panoramic views of the San Diego Bay, Pacific Ocean, and city skyline. Floor-to-ceiling windows flood the home with natural light, seamlessly blending indoor and outdoor living. The spacious open-concept layout features a modern kitchen with high-end appliances, quartz countertops, and ample cabinetry. The versatile den is ideal for a home office or optional third bedroom. The primary suite offers a spa-inspired bathroom and generous closet space. Enjoy resort-style living with 24-hour concierge, pool, spa, fitness center, sauna, and guest suite. Located in the highly sought-after Columbia District, just steps from the waterfront, Little Italy, dining, and entertainment. Includes two assigned parking spaces and in-unit laundry.

Mortgage Calculator

Est. Monthly Payment

$13,175

Principal & Interest$9,355
Property Tax$1,850
Insurance$540
HOA$1,431
%($370,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,661
Monthly Cashflow

Rent − PITIA

$-9,515
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,898

Mortgage (P+I)
$9,355
Cap Rate
-1.65%
Cash-on-Cash
-38.59%
DSCR

Need ≥ 1.25 for DSCR loan

0.28
Break-even Rent
$19,113

NOI (Annual)
$-30,526
Price-to-Rent

Lower = better for investors

42.1

* 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