3050 Rue D' Orleans 224

3050 Rue D' Orleans 224

A

San Diego, CA 92110

$389,000
NEW — 1d

Beds

Baths

1

Sqft

415

Year Built

1969

Days on Market

1

Property Type

Condo

HOA/mo

$495

MLS ID

PTP2605426

This property is in San Diego (92110). View neighborhood stats →

About This Property

This studio unit sits in the heart of the Pacific Isle community, offering an ideal entry point for first-time home buyers and investors alike. The complex features beautifully maintained grounds and excellent amenities, including a sparkling pool, spa, recreation room, tennis courts, volleyball court, and BBQ area—perfect for relaxing and entertaining. Just minutes from San Diego's beautiful beaches and bays, downtown, and with easy access to major freeways, this location combines coastal convenience with outstanding connectivity. Whether you’re buying your first home, adding to your investment portfolio, or looking to downsize into a low-maintenance property, this studio delivers excellent value in a highly desirable complex.

Mortgage Calculator

Est. Monthly Payment

$2,964

Principal & Interest$1,967
Property Tax$389
Insurance$113
HOA$495
%($77,800)
%

Investment Score

58B
Est. Monthly Rent
$2,529
Monthly Cashflow

Rent − PITIA

$-435
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,341

Mortgage (P+I)
$1,967
Cap Rate
1.93%
Cash-on-Cash
-20.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.85
Break-even Rent
$4,270

NOI (Annual)
$7,514
Price-to-Rent

Lower = better for investors

12.8

* 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