888 E Street
1 / 20

888 E Street #3006

C

San Diego, CA 92101

$2,195,000
NEW — 3d

Soft Appraisal Value: $2,101,300 · 4.5% above estimate

Beds

2

Baths

2

Sqft

1,390

Year Built

2018

Days on Market

3

Property Type

Condo

HOA/mo

$2,279

MLS ID

PTP2605178

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

Virtual Tour

About This Property

Experience unparalleled prestige at Pacific Gate, San Diego's iconic waterfront luxury tower. This stunning residence is being sold fully furnished and offers coastline views from one of the highest points in downtown San Diego. Sweeping views and sophisticated living in the heart of the Embarcadero. Indulge in world-class amenities: a private 45’ yacht (Pacific Dream), resort-style pool and spa, state-of-the-art fitness center, dog recreation area with 24/7 concierge. All of what is still a small part of what is offered at Pacific Gate. 3006 is particularly special. Providing waterfront views and beautiful city skylines coming alive as the sun sets. All visible right from the comfort of your living room. Turn your weekend getaway into your everyday. Concerned about having enough space for your vehicles? This unit is one of the very few with 4 assigned parking spots. Park your weekend toys and dailies with space to spare for guests. Explore outside your new home with Embarcadero, Little Italy, Gaslamp, and the USS Midway all within walking distance.

Mortgage Calculator

Est. Monthly Payment

$16,213

Principal & Interest$11,099
Property Tax$2,195
Insurance$640
HOA$2,279
%($439,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,021
Monthly Cashflow

Rent − PITIA

$-10,192
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,406

Mortgage (P+I)
$11,099
Cap Rate
-1.26%
Cash-on-Cash
-36.65%
DSCR

Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$23,432

NOI (Annual)
$-27,684
Price-to-Rent

Lower = better for investors

30.4

* 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