1030 Robinson Ave San Diego

1030 Robinson Ave San Diego

D

, CA 92103

$599,900

Beds

2

Baths

2

Sqft

975

Year Built

1997

Days on Market

25

Property Type

Condo

HOA/mo

$431.25

MLS ID

260002938SD

Description

Hillcrest living, done with intention. This 2bd-2ba single level residence at ROBI offers a flexible layout and well sized rooms that live comfortably. Wood look luxury vinyl floors, granite counters, full height tile backsplash, and clean lined cabinetry set a modern tone. The primary suite offers dual mirrored closets and walk in shower. Stainless appliances, in unit laundry, parking, and storage are included, along with access to a courtyard, pool, and clubhouse. Walk to everything that makes Hillcrest feel like home.

Mortgage Calculator

Est. Monthly Payment

$4,240

Principal & Interest$3,033
Property Tax$600
Insurance$175
HOA$431
%($119,980)
%

Investment Score

6D
Est. Monthly Rent

Market Rent Estimate

$2,868
Monthly Cashflow

Rent − PITI − HOA

$-1,372
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,531

Mortgage (P+I)
$3,033
Cap Rate
1.00%
Cash-on-Cash
-13.72%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.95
Break-even Rent
$4,240

NOI (Annual)
$6,028
Price-to-Rent

Lower = better for investors

17.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator