3003 Orleans E

3003 Orleans E

D

San Diego, CA 92110

$869,000

Soft Appraisal Value: $854,500 · 1.7% above estimate

Beds

2

Baths

1.5

Sqft

1,552

Year Built

1960

Days on Market

46

Property Type

Condo

HOA/mo

$555

MLS ID

260003287SD

Description

Seller will entertain offers between $849,000 - $869,000. Welcome to this move-in ready, beautifully remodeled townhome in the highly sought-after Orleans East community. Just minutes from the beach, this stunning home showcases high-quality designer upgrades throughout. Be prepared to be wowed by the bright, airy open-concept floor plan, enhanced by elegant crown molding and sophisticated recessed lighting, creating a truly refined, designer-inspired feel. The home features 2 bedrooms and 1.5 baths, highlighted by a generously sized primary bedroom complete with its own private balcony. The main level boasts stylish tile flooring, a modern kitchen adorned with striking quartzite countertops, and premium Jenn-Air stainless steel appliances. An electric fireplace insert adds warmth and ambiance, delivering the perfect blend of comfort and contemporary style. Step outside to a large private patio — ideal for relaxing, entertaining, or enjoying San Diego’s beautiful climate. Everyday living is effortless with an attached direct-entry two-car garage plus additional driveway parking. Residents enjoy the community pool, while the prime location offers outstanding proximity to major freeways (5, 8, 805, and 163), along with easy access to the shops, dining, and vibrant coastal lifestyle of Point Loma and Ocean Beach. VA approved complex

Mortgage Calculator

Est. Monthly Payment

$6,072

Principal & Interest$4,394
Property Tax$869
Insurance$253
HOA$555
%($173,800)
%

Investment Score

3D
Est. Monthly Rent
$3,960
Monthly Cashflow

Rent − PITI − HOA

$-2,111
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,746

Mortgage (P+I)
$4,394
Cap Rate
0.89%
Cash-on-Cash
-25.86%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$8,825

NOI (Annual)
$7,776
Price-to-Rent

Lower = better for investors

18.3

* 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