1431 Pacific Highway
1 / 20

1431 Pacific Highway #411

D

San Diego, CA 92101

$1,299,000
NEW — 1d

Soft Appraisal Value: $1,246,900 · 4.2% above estimate

Beds

2

Baths

2

Sqft

1,195

Year Built

2009

Days on Market

1

Property Type

Condo

HOA/mo

$1,257

MLS ID

260011188SD

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

About This Property

Bay views from every window! Enjoy a beautiful sunset from your oversized balcony. Views of Waterfront Park and tall ships. Hardwood flooring, stainless steel appliance and granite countertops. This condo has an excellent floor plan withe 2 en suite bathrooms. Primary has separate shower and roman tub. Breeza is well maintained with rooftop terrace, pool, spa, gym, business center and lush courtyard. 2 side by side underground garage spaces close to elevator. Walk to the bay, cafes and restaurants in Little Italy.

Mortgage Calculator

Est. Monthly Payment

$9,503

Principal & Interest$6,568
Property Tax$1,299
Insurance$379
HOA$1,257
%($259,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,235
Monthly Cashflow

Rent − PITIA

$-5,268
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,325

Mortgage (P+I)
$6,568
Cap Rate
-0.70%
Cash-on-Cash
-33.83%
DSCR

Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$13,748

NOI (Annual)
$-9,079
Price-to-Rent

Lower = better for investors

25.6

* 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