2850 Reynard Way
1 / 20

2850 Reynard Way #23

B

San Diego, CA 92103

$482,500
NEW — 4d

Beds

1

Baths

1

Sqft

588

Year Built

1976

Days on Market

4

Property Type

Condo

HOA/mo

$447

MLS ID

260015011SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Turnkey Mission Hills condo just a 5-minute walk to Little Italy and moments from Bankers Hill, Balboa Park, museums, dining, and entertainment. Nestled in a peaceful canyon setting, this move-in-ready 1-bedroom, 1-bath home offers the perfect blend of urban convenience and natural beauty. Features include stainless steel appliances, covered assigned parking, no neighbors below, and access to a scenic canyon hiking trail just around the corner. Located in a gated community in one of San Diego’s most desirable neighborhoods. Major value-add: the HOA is scheduled to install brand-new double-pane windows and a new sliding glass door at no cost to the buyer. Rare opportunity to enjoy walkability, privacy, and lifestyle in the heart of San Diego.

Mortgage Calculator

Est. Monthly Payment

$3,510

Principal & Interest$2,440
Property Tax$483
Insurance$141
HOA$447
%($96,500)
%

Location

Loading map...

Investment Score

33C
Est. Monthly Rent
$2,183
Monthly Cashflow

Rent − PITIA

$-1,327
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,231

Mortgage (P+I)
$2,440
Cap Rate
0.52%
Cash-on-Cash
-27.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$5,081

NOI (Annual)
$2,500
Price-to-Rent

Lower = better for investors

18.4

* 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