3030 Jarvis St

3030 Jarvis St

D

San Diego, CA 92106

$1,450,000

Soft Appraisal Value: $1,466,500 · 1.1% below estimate

Beds

3

Baths

3.5

Sqft

1,757

Year Built

2019

Days on Market

11

Property Type

Condo

HOA/mo

$410

MLS ID

260006323SD

Description

Experience modern coastal elegance in the heart of Point Loma with this exceptional 3-bedroom, 3.5-bath townhome. This property perfectly combines style, functionality, and a prime location. Designed for comfort, the home features a gourmet kitchen on the main level equipped with Jenn-Air appliances, quartz countertops, and an open-concept layout filled with natural light and soaring ceilings. Enjoy seamless indoor-outdoor living with a spacious private patio ideal for entertaining, plus a rooftop deck offering panoramic views of the bay, city, and hills. The luxurious primary suite boasts a walk-in closet, a private balcony, and a spa-inspired bathroom. Additional highlights include two secure garage parking spaces, EV-ready parking spaces, and gated storage in a charming 15-unit boutique community. Conveniently situated near Shelter Island, Liberty Station, beaches, dining, shopping, and the airport, this home truly embodies the best of coastal San Diego living.

Mortgage Calculator

Est. Monthly Payment

$9,615

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
HOA$410
%($290,000)
%

Investment Score

3D
Est. Monthly Rent
$5,846
Monthly Cashflow

Rent − PITI − HOA

$-3,769
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,322

Mortgage (P+I)
$7,332
Cap Rate
0.84%
Cash-on-Cash
-26.16%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$14,056

NOI (Annual)
$12,121
Price-to-Rent

Lower = better for investors

20.7

* 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