1030 Robinson Ave
1 / 20

1030 Robinson Ave #215

B

San Diego, CA 92103

$624,900
NEW — 2d

Beds

2

Baths

2

Sqft

975

Year Built

1961

Days on Market

2

Property Type

Condo

HOA/mo

$431.25

MLS ID

260009841SD

This property is in San Diego (92103). View neighborhood stats →

Virtual Tour

About This Property

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

$4,398

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$431
%($124,980)
%

Location

Loading map...

Investment Score

45B
Est. Monthly Rent
$3,376
Monthly Cashflow

Rent − PITIA

$-1,022
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,319

Mortgage (P+I)
$3,160
Cap Rate
1.61%
Cash-on-Cash
-22.27%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$6,388

NOI (Annual)
$10,087
Price-to-Rent

Lower = better for investors

15.4

* 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