2050 Camino De La Reina
1 / 2

2050 Camino De La Reina #203

D

San Diego, CA 92108

$609,000
NEW — 1d on market

Soft Appraisal Value: $609,400 · 0.1% below estimate

Beds

2

Baths

2

Sqft

1,025

Year Built

1995

Days on Market

1

Property Type

Condo

HOA/mo

$630

MLS ID

PTP2602853

This property is in San Diego (92108). View neighborhood stats →

Virtual Tour

About This Property

Like a blank page awaiting your story, this thoughtfully refreshed 2-bedroom condo welcomes you with pristine new paint, soft new carpet underfoot, and sparkling new appliances that gleam in the gentle, intimate light. A serene, low-light retreat where comfort reigns and new beginnings blossom. Start your mornings with coffee in hand on your private balcony, watching the sunrise paint the courtyard below in golden hues. Abundant number of restaurants and shopping nearby or take the trolley downtown or to an event at San Diego State or Petco park.

Mortgage Calculator

Est. Monthly Payment

$4,496

Principal & Interest$3,079
Property Tax$609
Insurance$178
HOA$630
%($121,800)
%

Location

Loading map...

Investment Score

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

Rent − PITIA

$-1,462
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,668

Mortgage (P+I)
$3,079
Cap Rate
0.81%
Cash-on-Cash
-26.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$6,499

NOI (Annual)
$4,940
Price-to-Rent

Lower = better for investors

16.7

* 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