3043 Carleton St. #A
Ctop 80%San Diego, CA 92106
69 licensed short-term rentals within ½ mile (45 whole home), from the cities' license and permit lists of Nov 11, 2026.
No unit in this 4-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$4,316/mo full cashflow at 20% down, 7.43% rate.
Works at $332,036 (63% under asking), or at 90% down.
Rent $3,929/mo from 12 leases of 1–3 bed condos & townhomes within 1 mi ($3,556–$4,014).
Beds
2
Baths
2
Sqft
1,055
Year Built
1992
Days on Market
0
Property Type
Condo
HOA/mo
$475
MLS ID
260026754SD
This property is in San Diego (92106). View neighborhood stats →
About This Property
Beautiful, spacious, single-level condo, on the 1st level, located in the highly desired Point Loma Village. With hardwood floors, freshly painted interior, upgraded appliances, in-unit laundry with washer & dryer, plenty of closet space, 2 bedrooms and 2 full baths. For those cool nights, cozy up to a warm fireplace in the living room and perfect for entertaining. 2 parking spaces located in underground secured community garage. Also - BONUS - a private closet in garage for storage.Wonderful location for walking to restaurants, cafe's, Shelter Island, LaPlaya Trail, PL Sportfishing and minutes drive to Liberty Station, SD Airport and SD Downtown. Great home or get away! Also - BONUS - a private closet in garage for storage.Wonderful location for walking to restaurants, cafe's, Shelter Island, LaPlaya Trail, PL Sportfishing and minutes drive to Liberty Station, SD Airport and SD Downtown. Great home or get away!
Mortgage Calculator
Est. Monthly Payment
$6,596
Location
Loading map...
Zoned Schools
Elementary
Cabrillo Elementary · grades PK-4 · San Diego Unified
Middle
Correia Middle · grades 7-8 · San Diego Unified
High
Point Loma High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$3,929
Comp Average
$4,024
1174 Locust Street
2bd / 1.5ba · 1,120 sqft · Townhouse
$755K
Est. $3,834/mo
3225 Newell St
2bd / 2ba · 1,183 sqft · Condo
$750K
Est. $3,929/mo
3225 Newell Street 1
3bd / 2ba · 1,209 sqft · Condo
$799K
Est. $4,249/mo
3108 Hugo Street
2bd / 2.5ba · 1,258 sqft · Condo
$989K
Est. $4,134/mo
422 Rosecrans St
2bd / 2ba · 1,204 sqft · Condo
$1.18M
Est. $3,975/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
12 leases of 1–3 bed condos & townhomes within 1 mi · $3,556–$4,014
Blended 50/50 with the zip's market median ($4,096)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,316/mo short at 20% down; 90% down or +$5,605/mo rent closes it.
- Break-even price
- $332,036
- Break-even rent
- $9,534/mo
- Cashflow at 35% down
- −$3,385/mo
- Down payment to break even
- 90%
- Rate to break even
- Not reachable
63% under asking
$5,605/mo above the estimate
$804,600 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator