1480 Broadway

1480 Broadway

D

San Diego, CA 92101

$550,000

Soft Appraisal Value: $634,400 · 13.3% below estimate

Beds

1

Baths

1

Sqft

808

Year Built

2004

Days on Market

19

Property Type

Condo

HOA/mo

$759

MLS ID

PTP2601844

Description

Rare loft-style residence in the heart of East Village. This bright and spacious floor plan features soaring ceilings and an open layout that floods the home with natural light, creating a sense of volume rarely found downtown. With over 800 square feet, the flexible loft design offers generous living space downstairs and a lofted bedroom above. You'll love the walkable access to all downtown has to offer including coffee shops, co-working spaces, dining and transit. Minutes from Petco Park and the energy of the Gaslamp Quarter, you're also investing into East Village, which is evolving into one of the most dynamic neighborhoods in the city.

Mortgage Calculator

Est. Monthly Payment

$4,251

Principal & Interest$2,781
Property Tax$550
Insurance$160
HOA$759
%($110,000)
%

Investment Score

1D
Est. Monthly Rent
$2,783
Monthly Cashflow

Rent − PITI − HOA

$-1,467
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,566

Mortgage (P+I)
$2,781
Cap Rate
0.47%
Cash-on-Cash
-27.99%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$6,115

NOI (Annual)
$2,587
Price-to-Rent

Lower = better for investors

16.5

* 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