1480 Broadway
1 / 20

1480 Broadway #2204

C

San Diego, CA 92101

$575,000
NEW — 6d

Soft Appraisal Value: $566,800 · 1.4% above estimate

Beds

2

Baths

2

Sqft

1,084

Year Built

2004

Days on Market

6

Property Type

Condo

HOA/mo

$780

MLS ID

PTP2604129

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

Virtual Tour

About This Property

Welcome to stylish downtown living in the heart of East Village! This bright and airy 2-bedroom, 2-bath condo features a highly desirable dual primary suite layout, offering privacy and flexibility ideal for roommates, guests, or a dedicated home office. Beautifully remodeled and well maintained, the home showcases an open-concept floor plan with abundant natural light, a spacious living area, and a private exterior balcony perfect for relaxing or entertaining. The modern kitchen is equipped with a center island with additional seating, and ample cabinetry. Additional upgrades include ceiling fans in both bedrooms, forced air heating, in-unit laundry, and a private storage area. Residents of Union Square enjoy resort-style amenities including a fitness center, sauna, spa/hot tub, clubroom, BBQ and outdoor cooking area, secure entry, and gated underground parking. HOA dues include common area maintenance and secured community access. Pets are welcome with restrictions. Ideally located within walking distance to the vibrant Gaslamp Quarter and Petco Park. Including nearby is also Balboa Park, Little Italy. With a Walk Score over 90 and convenient access to Interstates 5, 94, and 163, this home offers the perfect blend of comfort, convenience, and urban lifestyle. Located directly across from San Diego City College and near SDPD headquarters, the location also provides added accessibility and peace of mind.

Mortgage Calculator

Est. Monthly Payment

$4,430

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$780
%($115,000)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$3,232
Monthly Cashflow

Rent − PITIA

$-1,199
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,421

Mortgage (P+I)
$2,908
Cap Rate
1.02%
Cash-on-Cash
-25.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$6,376

NOI (Annual)
$5,838
Price-to-Rent

Lower = better for investors

14.8

* 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