3029 Broadway
1 / 11

3029 Broadway #14

A

San Diego, CA 92102

$395,000
NEW — 1d

Soft Appraisal Value: $389,100 · 1.5% above estimate

Beds

1

Baths

1

Sqft

484

Year Built

1981

Days on Market

1

Property Type

Condo

HOA/mo

$180

MLS ID

260013527SD

This property is in San Diego (92102). View neighborhood stats →

About This Property

Fantastic opportunity for first-time buyers, professionals, or investors in a prime central San Diego location. This updated end-unit home is situated within a gated community with a low HOA and offers the perfect blend of comfort, convenience, and value. Recently refreshed with new paint, luxury vinyl plank flooring, crown molding, a brand-new water heater, new gas stove, and new microwave, the home is move-in ready from day one. The living area opens to a private balcony, covered in shade. Easy freeway access makes commuting throughout San Diego a breeze.

Mortgage Calculator

Est. Monthly Payment

$2,688

Principal & Interest$1,997
Property Tax$395
Insurance$115
HOA$180
%($79,000)
%

Location

Loading map...

Investment Score

54B
Est. Monthly Rent
$2,038
Monthly Cashflow

Rent − PITIA

$-649
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,447

Mortgage (P+I)
$1,997
Cap Rate
1.67%
Cash-on-Cash
-21.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$3,918

NOI (Annual)
$6,601
Price-to-Rent

Lower = better for investors

16.2

* 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 AnalysisOpen Full Calculator