1225 Pacific Beach Drive
1 / 20

1225 Pacific Beach Drive #2E

D

San Diego, CA 92109

$1,049,000

Soft Appraisal Value: $1,030,500 · 1.8% above estimate

Beds

2

Baths

2

Sqft

981

Year Built

1975

Days on Market

45

Property Type

Condo

HOA/mo

$350

MLS ID

260008651SD

This property is in San Diego (92109). View neighborhood stats →

Virtual Tour

About This Property

Welcome to 1225 Pacific Beach Dr #2E, a prime coastal retreat in the highly desirable neighborhood of Pacific Beach. Ideally located near Pacific Beach Dr & Fanuel St—just steps to Sail Bay and minutes to the ocean—this home offers the perfect blend of tranquility and vibrant beach living. Featuring two primary suites, each with its own private bath, it provides an ideal setup for flexible coastal living. This light and bright residence showcases an open-concept layout designed for comfort and functionality, with seamless indoor-outdoor flow and refreshing coastal breezes throughout. Situated within a well-maintained, gated, residents enjoy amenities including a pool, assigned garage parking, additional storage for bikes, and convenient on-site laundry facilities. Enjoy immediate access to scenic bayfront walking and biking paths, sandy beaches, and nearby parks—creating the ultimate outdoor lifestyle right outside your door. Whether you're seeking a full-time residence, second home, or investment opportunity, this property delivers exceptional value in one of San Diego’s most sought-after coastal communities. Five top places near by: 1. Fanuel Street Park • Just steps away • Sandy beach + grass + volleyball + playground • Prime daily sunset spot 2. Sail Bay • Calm water = paddleboarding, kayaking • Walk/bike path right outside • Quiet, scenic, local vibe 3. Crown Point Park • Large bayfront park • Fire pits, beach access, open grass • Perfect for gatherings + water activitie 4. Mission Beach • Oceanfront + boardwalk • Restaurants, bars, Belmont Park • The “fun beach” energy minutes away 5. Garnet Avenue • Main hub for dining + nightlife • Coffee shops, gyms, Trader Joe’s • Everything you need within minutes "Buyer to verify all information deemed important, including but not limited to square footage, lot size, zoning, property boundaries, permits, school districts, HOA fees and restrictions, the condition or functionality of all systems and appliances, etc. Seller and broker make no representations or warranties."

Mortgage Calculator

Est. Monthly Payment

$7,009

Principal & Interest$5,304
Property Tax$1,049
Insurance$306
HOA$350
%($209,800)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,672
Monthly Cashflow

Rent − PITIA

$-3,337
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,056

Mortgage (P+I)
$5,304
Cap Rate
0.28%
Cash-on-Cash
-28.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$10,238

NOI (Annual)
$2,979
Price-to-Rent

Lower = better for investors

23.8

* 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