1325 Pacific
1 / 20

1325 Pacific #1102

C

San Diego, CA 92101

$1,550,000
NEW — 6d

Beds

2

Baths

2

Sqft

1,234

Year Built

2009

Days on Market

6

Property Type

Condo

HOA/mo

$1,411.03

MLS ID

260015134SD

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

About This Property

Welcome to Bayside, one of San Diego’s premier destinations for sophisticated high-rise living. Perfectly positioned on the coveted southwest corner, Residence 1102 offers sweeping views of the bay, city skyline, and Pacific Ocean from nearly every room and two full size side by side parking spaces. This rare two-bedroom, two-bath residence also features a versatile den, ideal for a private office, media room, or optional third bedroom. Two private balconies invite you to take in the stunning panoramas, morning coffee, sunset skies, and the energy of downtown San Diego. Filled with natural light, the open-concept floor plan creates an effortless flow for everyday living and entertaining. As one of San Diego’s most iconic luxury towers, Bayside is known for its refined design, resort-style amenities, and unbeatable location just moments from Little Italy, the Embarcadero, Waterfront Park, dining, shopping, and the waterfront lifestyle that makes downtown San Diego so desirable.

Mortgage Calculator

Est. Monthly Payment

$11,251

Principal & Interest$7,838
Property Tax$1,550
Insurance$452
HOA$1,411
%($310,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,551
Monthly Cashflow

Rent − PITIA

$-7,700
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,808

Mortgage (P+I)
$7,838
Cap Rate
-1.53%
Cash-on-Cash
-37.97%
DSCR

Need ≥ 1.25 for DSCR loan

0.32
Break-even Rent
$16,289

NOI (Annual)
$-23,645
Price-to-Rent

Lower = better for investors

36.4

* 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