1 / 20

1150 Anchorage Lane #408

San Diego, CA 92106

$1,349,000

NEW — 0d

Soft Appraisal Value: $1,291,100 · 4.5% above estimate

Beds

Baths

Sqft

1,658

Year Built

1968

Days on Market

Property Type

Condo

HOA/mo

$1,077

MLS ID

NDP2606719

This property is in San Diego (92106). View neighborhood stats →

Virtual Tour

About This Property

BAY VIEW on SHELTER ISLAND! 3 BEDROOM CONDO WITH BALCONY VIEW AND OCEAN BREEZES!! Walking distance to the yacht club, restaurants, retail and coffee shops. Resort style living at the desirable Le Rondelet Community!! RARE OPPORTUNITY!

Mortgage Calculator

Est. Monthly Payment

$9,641

Principal & Interest$6,821

Property Tax$1,349

Insurance$393

HOA$1,077

Down Payment

%($269,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$4,180

Comp Average

$4,038

1762 Locust St

2bd / 2.5ba · 1,209 sqft · Condo

$935K

Est. $3,721/mo

1840 Locust St

4bd / 2ba · 1,658 sqft · Single Family

$1.30M

Est. $5,270/mo

2740 Evans

3bd / 3ba · 1,093 sqft · Condo

$1.25M

Est. $4,279/mo

3540 Quimby St

2bd / 1ba · 803 sqft · Single Family

$1.20M

Est. $3,513/mo

3466 Wisteria Dr

2bd / 1ba · 848 sqft · Single Family

$1.30M

Est. $3,408/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$4,180

Monthly Cashflow

Rent − PITIA

$-5,460

Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,546

Mortgage (P+I)

$6,821

Cap Rate

-0.64%

Cash-on-Cash

-33.56%

DSCR

Need ≥ 1.25 for DSCR loan

0.43

Break-even Rent

$13,980

NOI (Annual)

$-8,695

Price-to-Rent

Lower = better for investors

26.9

* 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 Analysis Open Full Calculator