888 W E Street
1 / 16

888 W E Street #3002

D

San Diego, CA 92101

$3,375,000
NEW — 7d

Beds

2

Baths

2.5

Sqft

1,806

Year Built

2018

Days on Market

7

Property Type

Condo

HOA/mo

$2,309

MLS ID

NDP2604744

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

Virtual Tour

About This Property

· 30th Floor · Highly Custom Southwest Unit · 2 Bedrooms Plus Office · The Best VIEWS in Pacific Gate! Experience elevated downtown living from this exceptional residence within Pacific Gate, San Diego’s iconic waterfront tower. Showcasing sweeping floor-to-ceiling views of the Pacific Ocean, San Diego Bay, and city skyline, this sophisticated home blends striking design with an unmatched luxury lifestyle. Thoughtfully designed for both everyday living and entertaining, the residence features expansive living spaces, two generously sized bedroom suites with spa-inspired baths and walk-in closets, a dedicated office, and a covered terrace perfectly positioned to capture the breathtaking panoramic scenery. Refined finishes and contemporary design elements create a seamless balance of comfort and elegance throughout. As San Diego’s premier luxury high-rise, Pacific Gate delivers a world-class residential experience unlike any other. Residents enjoy an extraordinary collection of services and amenities, including a Chef Concierge, porter service, private luxury car fleet access, yacht share program, state-of-the-art fitness center with Technogym equipment, heated pool and spa, private cabanas, sauna and steam room, outdoor entertaining spaces, resident lounge, screening room, business center, conference facilities, and an exclusive guest suite for visiting family and friends.

Mortgage Calculator

Est. Monthly Payment

$23,734

Principal & Interest$17,066
Property Tax$3,375
Insurance$984
HOA$2,309
%($675,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,633
Monthly Cashflow

Rent − PITIA

$-19,101
Full Cashflow

Incl. vacancy, PM, maint, capex

$-22,979

Mortgage (P+I)
$17,066
Cap Rate
-2.10%
Cash-on-Cash
-40.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.20
Break-even Rent
$34,476

NOI (Annual)
$-70,957
Price-to-Rent

Lower = better for investors

60.7

* 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