2530 Clairemont Dr

San Diego, CA 92117

$549,000

Soft Appraisal Value: $763,800 · 28.1% below estimate

Beds

Baths

Sqft

864

Year Built

1974

Days on Market

193

Property Type

Condo

HOA/mo

$559

MLS ID

250038542SD

🏠 Virtual Tour View on MLS

Description

Welcome to urban coastal living at its finest! This move-in-ready 1-bedroom, 1-bathroom corner unit offers both sophistication and comfort in one of San Diego’s most desirable neighborhoods. A private patio overlooking the community’s pool area makes for perfect morning coffees or relaxing evenings outdoors. Located only two blocks from the new trolley line gives easy access to UCSD or downtown San Diego.

Mortgage Calculator

Est. Monthly Payment

$4,044

Principal & Interest$2,776

Property Tax$549

Insurance$160

HOA$559

Down Payment

%($109,800)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$1,968

Comp Average

$2,244

4099 Huerfano Ave

2bd / 1ba · 784 sqft · Condo

$500K

Est. $2,934/mo

5252 Balboa Arms Dr

2bd / 2ba · 782 sqft · Townhouse

$525K

Est. $2,670/mo

4060 Huerfano Avenue

1bd / 1ba · 613 sqft · Condo

$400K

Est. $2,164/mo

4885 Cole St

2bd / 1.5ba · 870 sqft · Condo

$465K

Est. $1,999/mo

4060 Huerfano Ave

1bd / 1ba · 613 sqft · Condo

$410K

Est. $1,453/mo

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

Investment Score

Est. Monthly Rent

$1,968

Monthly Cashflow

Rent − PITI − HOA

$-2,076

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,986

Mortgage (P+I)

$2,776

Cap Rate

-0.46%

Cash-on-Cash

-32.64%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49

Break-even Rent

$5,846

NOI (Annual)

$-2,522

Price-to-Rent

Lower = better for investors

23.2

* 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