3030 Suncrest Dr.
1 / 2

3030 Suncrest Dr. #209

C

San Diego, CA 92116

$400,000
NEW — 2d

Beds

1

Baths

1

Sqft

636

Year Built

1972

Days on Market

2

Property Type

Condo

HOA/mo

$423

MLS ID

NDP2605037

This property is in San Diego (92116). View neighborhood stats →

Virtual Tour

About This Property

variable range from $350-400000, GORGEOUS upstairs condo, black kitchen counter tops, tile floor in kitchen, mirrored closet in hallway, gorgeous nuetral carpets in living room with plantation shutters, nicely appointed bath with double sinks black counters, tub & shower combo with tile floor, main bedroom has carpeting and mirrored doors with lovely plantation shutters, shows extremely well, great balcony

Mortgage Calculator

Est. Monthly Payment

$2,962

Principal & Interest$2,023
Property Tax$400
Insurance$117
HOA$423
%($80,000)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$1,911
Monthly Cashflow

Rent − PITIA

$-1,052
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,824

Mortgage (P+I)
$2,023
Cap Rate
0.59%
Cash-on-Cash
-27.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$4,280

NOI (Annual)
$2,378
Price-to-Rent

Lower = better for investors

17.4

* 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