888 E St
1 / 20

888 E St #1504

D

San Diego, CA 92101

$1,595,000
NEW — 0d

Beds

2

Baths

2

Sqft

1,556

Year Built

2018

Days on Market

0

Property Type

Condo

HOA/mo

$2,138

MLS ID

260010520SD

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

About This Property

This exceptional southwest-facing two-bedroom, two-bath residence at Pacific Gate spans 1,556 square feet of thoughtfully curated living space, where refined design and effortless comfort take center stage. Expansive floor-to-ceiling glass brings in an abundance of natural light, enhancing the open-concept layout and creating a warm, inviting atmosphere throughout. The interiors are elevated with rich wood flooring, custom built-ins, and a well-appointed chef’s kitchen featuring premium Wolf, Sub-Zero, and Miele appliances, a wine refrigerator... perfect for both everyday living and elegant entertaining. Residents enjoy access to an exceptional suite of amenities, including 24-hour concierge service, a luxury car fleet, EV charging, a rooftop pool with cabanas, a screening room, and a dedicated pet retreat—each designed to complement a lifestyle of ease and distinction. Blending architectural excellence with modern convenience, this residence presents a rare opportunity to experience elevated living in one of downtown San Diego’s most prestigious addresses.

Mortgage Calculator

Est. Monthly Payment

$12,263

Principal & Interest$8,065
Property Tax$1,595
Insurance$465
HOA$2,138
%($319,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,904
Monthly Cashflow

Rent − PITIA

$-8,359
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,586

Mortgage (P+I)
$8,065
Cap Rate
-1.90%
Cash-on-Cash
-39.82%
DSCR

Need ≥ 1.25 for DSCR loan

0.32
Break-even Rent
$17,652

NOI (Annual)
$-30,253
Price-to-Rent

Lower = better for investors

34.0

* 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