1 / 20

2855 5th Ave #1104

San Diego, CA 92103

$4,300,000

NEW — 1d

Beds

Baths

Sqft

2,675

Year Built

2018

Days on Market

Property Type

Condo

HOA/mo

$2,307.98

MLS ID

260010935SD

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

About This Property

Listing agent represented both buyer & seller and sold property off-market.

Mortgage Calculator

Est. Monthly Payment

$29,605

Principal & Interest$21,743

Property Tax$4,300

Insurance$1,254

HOA$2,308

Down Payment

%($860,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$5,688

Comp Average

$6,597

2604 5th Ave.

2bd / 2.5ba · 2,247 sqft · Condo

$2.70M

Est. $4,063/mo

4242 Falcon St

4bd / 3.5ba · 3,076 sqft · Single Family

$2.70M

Est. $6,974/mo

4251 Trias St

3bd / 3.5ba · 3,054 sqft · Single Family

$2.90M

Est. $6,958/mo

2604 5th Ave

2bd / 2.5ba · 2,249 sqft · Condo

$2.95M

Est. $7,638/mo

589 Palm Street

2bd / 2.5ba · 3,020 sqft · Condo

$3.00M

Est. $7,351/mo

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

Investment Score

Est. Monthly Rent

$5,688

Monthly Cashflow

Rent − PITIA

$-23,917

Full Cashflow

Incl. vacancy, PM, maint, capex

$-28,809

Mortgage (P+I)

$21,743

Cap Rate

-1.97%

Cash-on-Cash

-40.20%

DSCR

Need ≥ 1.25 for DSCR loan

0.19

Break-even Rent

$43,102

NOI (Annual)

$-84,787

Price-to-Rent

Lower = better for investors

63.0

* 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