1480 Broadway San Diego

1480 Broadway San Diego

D

, CA 92101

$574,888

Beds

1

Baths

1

Sqft

932

Year Built

2004

Days on Market

13

Property Type

Condo

HOA/mo

$759

MLS ID

260003948SD

Description

Live at the heart of it all in this stunning top-floor East Village condo in the gated Union Square community. Soaring 19-foot ceilings, designer upgrades, and bright interiors define modern city living. The chef’s kitchen features energy-efficient appliances & opens to spacious living areas and a sunny balcony. The loft suite offers a bonus office and custom window-seat & closet built-ins, in-unit laundry, secure parking, and premier amenities—steps from Petco Park, Gaslamp, and East Village Green Park.

Mortgage Calculator

Est. Monthly Payment

$4,409

Principal & Interest$2,907
Property Tax$575
Insurance$168
HOA$759
%($114,978)
%

Investment Score

31D
Est. Monthly Rent

Market Rent Estimate

$4,036
Monthly Cashflow

Rent − PITI − HOA

$-373
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,780

Mortgage (P+I)
$2,907
Cap Rate
2.35%
Cash-on-Cash
-3.89%
DSCR
1.39
Break-even Rent
$4,409

NOI (Annual)
$13,521
Price-to-Rent

Lower = better for investors

11.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator