1400 Broadway
1 / 20

1400 Broadway #1305

C

San Diego, CA 92101

$635,000
NEW — 2d

Soft Appraisal Value: $629,700 · 0.8% above estimate

Beds

3

Baths

2

Sqft

1,215

Year Built

2003

Days on Market

2

Property Type

Condo

HOA/mo

$859

MLS ID

260012785SD

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

About This Property

Introducing this beautifully updated and rare 3 bedroom corner unit located in the Union Square community in downtown San Diego. Freshly painted and thoughtfully refreshed, this spacious and modern residence offers an exceptional living experience with stylish finishes, abundant natural light, and an open layout designed for both comfort and functionality. Residents enjoy access to premium community amenities including a BBQ area, fitness center, clubhouse/rec room, spa and hot tub, sauna, and electric vehicle charging stations. Ideally situated near shopping, dining, entertainment, and major freeways, this home offers the perfect combination of convenience and urban living in one of San Diego’s most vibrant locations.

Mortgage Calculator

Est. Monthly Payment

$4,890

Principal & Interest$3,211
Property Tax$635
Insurance$185
HOA$859
%($127,000)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$3,908
Monthly Cashflow

Rent − PITIA

$-982
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,410

Mortgage (P+I)
$3,211
Cap Rate
1.51%
Cash-on-Cash
-22.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$7,038

NOI (Annual)
$9,612
Price-to-Rent

Lower = better for investors

13.5

* 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