239 50th St

239 50th St

D

San Diego, CA 92102

$469,900

Beds

3

Baths

2

Sqft

792

Year Built

1987

Days on Market

181

Property Type

Condo

HOA/mo

$320

MLS ID

250039921SD

Description

Upgraded 3 Bed, 2 Bath Single-Story Condo in Gated Community! This bright corner unit offers privacy, natural light, and one shared wall. Features include an open layout, quartz countertops, semi-custom cabinets, stainless steel sink, faucet, range hood, garbage disposal, and updated plumbing/electrical. Newer Williams Top-Vent Wall Heater (35,000 BTUH) adds comfort. Ideal for first-time buyers, downsizers, or investors. Turnkey and move-in ready—schedule a tour today! Wonderful single story 3 bedroom, 2 Bathroom Condominium in mint condition. Corner unit with a view, gated community, move in ready, The kitchen has semi-custom cabinetry, quartz countertops, stainless steel kitchen sink, stainless steel kitchen faucet, stainless steel wall mounted range hood, garbage disposal, newer plumbing and electrical in kitchen and bathrooms, newer Williams Top-Vent Wall Heater 35,000 BTUH furnace, Honeywell Home thermostat, vinyl flooring throughout the kitchen, dining room, living room, bedrooms, and bathrooms. Mirror glass sliding closet doors in the 3 bedrooms, Master bathroom has water saving toilet, newer cabinetry, faucet sink and shower heads, Guest Bathroom has a newer tub shower combo, water saving toilet. There is only one shared walls in this unit, 2 car Tandem Garage with 367.5 Square feet 10.5 feet wide and 35 feet long, includes full size side by side washer/dryer.

Mortgage Calculator

Est. Monthly Payment

$3,303

Principal & Interest$2,376
Property Tax$470
Insurance$137
HOA$320
%($93,980)
%

Investment Score

29D
Est. Monthly Rent
$2,885
Monthly Cashflow

Rent − PITI − HOA

$-418
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,473

Mortgage (P+I)
$2,376
Cap Rate
2.31%
Cash-on-Cash
-5.34%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.87
Break-even Rent
$3,303

NOI (Annual)
$10,836
Price-to-Rent

Lower = better for investors

13.6

* 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