3050 K
1 / 20

3050 K

D

San Diego, CA 92102

$1,499,999
NEW — 4d

Beds

3

Baths

2

Sqft

1,188

Year Built

2000

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009299SD

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

About This Property

Turnkey three 3- Unit opportunity in one of San Diego’s fastest growing neighborhoods. Recently remodeled and fully permitted this property is ideal for investors 1031 exchange buyers and multigenerational living. The main home offers 4 beds and 3.5 baths with a modern open layout quality finishes and great natural light. Two additional units each feature 2 beds and 1 bath with alley access private entries and everything new before the tenants moved in. All three units are currently rented providing immediate cash flow in beautiful San Diego. Custom wrought iron gate and plentiful onsite parking add security and convenience. This is an excellent option to live in one unit and rent the others to help subsidize the mortgage or to move in with family and keep everyone close while building long term wealth.

Mortgage Calculator

Est. Monthly Payment

$9,522

Principal & Interest$7,585
Property Tax$1,500
Insurance$437
%($300,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$4,228
Monthly Cashflow

Rent − PITIA

$-5,294
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,516

Mortgage (P+I)
$7,585
Cap Rate
0.05%
Cash-on-Cash
-30.07%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$13,989

NOI (Annual)
$823
Price-to-Rent

Lower = better for investors

29.6

* 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