2050 Camino De La Reina

2050 Camino De La Reina #203

D

San Diego, CA 92108

$650,000

Beds

2

Baths

2

Sqft

1,025

Year Built

1992

Days on Market

73

Property Type

Condo

HOA/mo

$630

MLS ID

PTP2600330

Description

Experience resort-style living in the heart of Mission Valley with this 2-bedroom, 2-bath condo located in the highly sought-after River Colony community. This beautifully maintained 2nd-level home features an open and functional floor plan with spacious bedrooms on opposite sides for added privacy. No common walls. Unit on north side of building- no traffic noise. All new appliances, new carpeting in family room and 2nd bedroom. all freshly painted, refurbished Kitchen cabinets and kitchen counters.. Two parking spaces. Beautiful 2 bedroom, 2 bath condo in desirable "River Colony" community! Inside laundry, patio balcony, A/C, courtyard view, spacious unit, nice wood floors, fireplace & more! Located in the heart of Mission Valley near shopping, entertainment & dining! Access to trolley and local bus service to La Jolla; Snap dragon Stadium, Downtown San Diego; Petco Park, San Diego State.

Mortgage Calculator

Est. Monthly Payment

$4,756

Principal & Interest$3,287
Property Tax$650
Insurance$190
HOA$630
%($130,000)
%

Investment Score

2D
Est. Monthly Rent
$3,034
Monthly Cashflow

Rent − PITI − HOA

$-1,723
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,962

Mortgage (P+I)
$3,287
Cap Rate
0.60%
Cash-on-Cash
-27.34%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$6,881

NOI (Annual)
$3,894
Price-to-Rent

Lower = better for investors

17.9

* 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 AnalysisOpen Full Calculator