1580 Union St
1 / 20

1580 Union St #407

B

San Diego, CA 92101

$534,900

Soft Appraisal Value: $543,000 · 1.5% below estimate

Beds

1

Baths

1

Sqft

673

Year Built

2004

Days on Market

39

Property Type

Condo

HOA/mo

$684

MLS ID

260005129SD

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

Virtual Tour

About This Property

A sophisticated retreat in the heart of Little Italy, this recently upgraded 1-bedroom residence blends modern design with serene courtyard views. Quartz waterfall countertops, elevated finishes, designer lighting, and warm wood flooring create a refined ambiance throughout. Enjoy your private balcony overlooking the cascading water and lush landscaping of an urban sanctuary, or take advantage of your many amenities—pool, gym, library, and grilling nooks! For transportation ease, you’ll be blocks from the train depot and tram stops and minutes from the airport— and all just moments from the city’s best dining and waterfront lifestyle. Location, Location, Location!

Mortgage Calculator

Est. Monthly Payment

$4,080

Principal & Interest$2,705
Property Tax$535
Insurance$156
HOA$684
%($106,980)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,850
Monthly Cashflow

Rent − PITIA

$-1,230
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,331

Mortgage (P+I)
$2,705
Cap Rate
0.84%
Cash-on-Cash
-26.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$5,877

NOI (Annual)
$4,486
Price-to-Rent

Lower = better for investors

15.6

* 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