3050 Rue Dorleans

3050 Rue Dorleans

D

San Diego, CA 92110

$469,999
NEW — 6d on market

Beds

1

Baths

1

Sqft

547

Year Built

1969

Days on Market

6

Property Type

Condo

HOA/mo

$510

MLS ID

250045465SD

Description

Meticulously renovated & updated, this condo has it all, located in Point Loma! Remodeled top to bottom, this modern stylish condo will leave you in awe! Located in the Loma Portal area of Point Loma in a resort style complex, this condo features a brand new kitchen, stainless steel appliances, IN UNIT WASHER/DRYER, 2 PARKING SPOTS, A/C, quartz countertops, & engineered hardwood floors. Dual pane windows, custom built closets & doors, and an upgraded electrical panel make this turnkey condo ready to call home or a great investment property! Complex features pool, hot tub, sauna, gym, game room, volleyball courts, tennis/pickleball courts, laundry facility & more!

Mortgage Calculator

Est. Monthly Payment

$3,494

Principal & Interest$2,377
Property Tax$470
Insurance$137
HOA$510
%($94,000)
%

Investment Score

0D
Est. Monthly Rent
$1,457
Monthly Cashflow

Rent − PITI − HOA

$-2,037
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,763

Mortgage (P+I)
$2,377
Cap Rate
-0.99%
Cash-on-Cash
-35.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$5,046

NOI (Annual)
$-4,641
Price-to-Rent

Lower = better for investors

26.9

* 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