
1431 Pacific Highway 519
Ctop 80%San Diego, CA 92101
Pass at asking: -$3,693/mo full cashflow at 20% down, 7.49% rate.
Works at $171,297 (74% under asking); even all cash loses money at asking.
Rent $3,177/mo from 3 leases in this building ($3,163–$3,268).
Beds
1
Baths
1
Sqft
792
Year Built
2009
Days on Market
1
Property Type
Condo
HOA/mo
$1,125
MLS ID
260026093SD
This property is in San Diego (92101). View neighborhood stats →
About This Property
Welcome to Breeza, one of the most desirable residences in the Downtown's Little Italy neighborhood. This is one of only six oversized one-bedroom homes in the entire community--making it a truly rare opportunity and arguably one of the finest one-bedroom residences in the neighborhood. This beautifully maintained home showcases pride of ownership throughout and features a bright open-concept floor plan designed for comfortable living and effortless entertaining. The chef-inspired kitchen is centered around a large granite island with breakfast bar, complemented by stainless steel appliances, abundant cabinetry, and generous counter space. Soaring 10-foot ceilings in both the living room and bedroom enhance the sense of space, while beautiful wood flooring and large windows create a light and inviting atmosphere. The spacious bedroom offers direct access to the well-appointed bathroom with dual vanities, creating a convenient and functional layout. Step outside to your private oversized balcony, perfectly positioned among mature whispering palms overlooking Breeza's award-winning courtyard--providing a peaceful and private retreat rarely found in urban living. Additional highlights include P-1 parking, new plumbing hardware, new washer and dryer, and updated lighting. Ideally located at the southwest edge of Little Italy and just one block from the waterfront, this home offers one of downtown San Diego's most walkable lifestyles, moments from the scenic San Diego Bay and the beautiful Waterfront Park. Residents of Breeza enjoy a welcoming community atmosphere and resort-style amenities, including a heated pool and spa, fully equipped fitness center, community lounge, business center, Wi-Fi in common areas, on-site professional management, and a spectacular 8th-floor rooftop terrace with unobstructed views of the bay, sunsets, the historic Star of India, and the downtown skyline. Just steps from Little Italy's celebrated restaurants, cafes, and the renowned weekly farmers market, and moments from Waterfront Park featuring playgrounds, open green space, pickleball and basketball courts, and a dog park. A rare and exceptional opportunity in one of downtown San Diego's most sought-after communities--priced to sell.
Mortgage Calculator
Est. Monthly Payment
$5,597
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$3,177
Comp Average
$3,079
2400 5th Ave
1bd / 1ba · 801 sqft · Condo
$569K
Est. $3,486/mo
1501 Front Street
1bd / 1ba · 781 sqft · Condo
$519K
Est. $2,736/mo
530 K Street
1bd / 1ba · 803 sqft · Condo
$499K
Est. $2,831/mo
206 Park Blvd
1bd / 1ba · 796 sqft · Condo
$600K
Est. $3,225/mo
1750 Kettner Blvd
1bd / 1ba · 780 sqft · Condo
$610K
Est. $3,115/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
3 leases in this building · $3,163–$3,268
Thin data: only 3 leases behind this number.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,693/mo short at 20% down; +$4,796/mo rent closes it.
- Break-even price
- $171,297
- Break-even rent
- $7,973/mo
- Cashflow at 35% down
- −$3,012/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
74% under asking
$4,796/mo above the estimate
Negative even all-cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator