1325 Pacfiic Hwy.
1 / 20

1325 Pacfiic Hwy. #2503

C

San Diego, CA 92101

$1,248,000
NEW — 7d

Soft Appraisal Value: $1,204,400 · 3.6% above estimate

Beds

2

Baths

2

Sqft

1,286

Year Built

2009

Days on Market

7

Property Type

Condo

HOA/mo

$1,423

MLS ID

260015987SD

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

About This Property

Perched on the 25th floor at Bayside, this northwest-facing residence showcases stunning views of San Diego Bay, the downtown skyline, and the historic Santa Fe Depot. Positioned in one of Downtown San Diego’s most sought-after luxury towers, the home offers a rare combination of elevation, light, and iconic scenery. Expansive windows fill the space with natural light, while a large private balcony provides a true extension of the living area, perfect for taking in harbor breezes and vibrant city sunsets. Inside, the thoughtfully designed layout includes two bedrooms plus an optional third bedroom or den, offering flexibility for work-from-home needs or guest accommodations. The open living and dining spaces connect effortlessly to a modern kitchen featuring premium finishes and stainless-steel appliances. This residence delivers a refined waterfront lifestyle defined by comfort, convenience, and unmatched views in the heart of Downtown San Diego.

Mortgage Calculator

Est. Monthly Payment

$9,346

Principal & Interest$6,311
Property Tax$1,248
Insurance$364
HOA$1,423
%($249,600)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,045
Monthly Cashflow

Rent − PITIA

$-4,301
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,501

Mortgage (P+I)
$6,311
Cap Rate
-0.18%
Cash-on-Cash
-31.25%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$13,488

NOI (Annual)
$-2,284
Price-to-Rent

Lower = better for investors

20.6

* 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