2250 Camino De La Reina

2250 Camino De La Reina #311

D

San Diego, CA 92108

$599,000

Soft Appraisal Value: $598,500 · 0.1% above estimate

Beds

2

Baths

2

Sqft

1,025

Year Built

1992

Days on Market

32

Property Type

Condo

HOA/mo

$626.78

MLS ID

260004364SD

Description

PRICE REDUCED FOR QUICK SALE! This unit is top floor overlooking the Mission Valley east side from each bedroom and the balcony. Bedrooms are on either side of the living room. Both rooms have large closets. Balcony storage. Living Room fireplace. Kitchen appliances all convey. Granite counters and back splashes. Stackable washer and dryer in the hall closet. River Colony has resort style pool, gym and spa. Great central location close to all. This unit comes with two side by side parking spaces near the elevator.

Mortgage Calculator

Est. Monthly Payment

$4,429

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$627
%($119,800)
%

Investment Score

3D
Est. Monthly Rent
$3,057
Monthly Cashflow

Rent − PITI − HOA

$-1,373
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,575

Mortgage (P+I)
$3,029
Cap Rate
0.91%
Cash-on-Cash
-25.79%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$6,401

NOI (Annual)
$5,447
Price-to-Rent

Lower = better for investors

16.3

* 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