3050 Rue D'orleans

3050 Rue D'orleans

D

San Diego, CA 92110

$469,000

Beds

1

Baths

1

Sqft

547

Year Built

1969

Days on Market

66

Property Type

Condo

HOA/mo

$510

MLS ID

260001748SD

Description

Step into your own slice of paradise in this beautifully updated 1 bedroom/1 bathroom condo, nestled within the lush Pacific Isle community in Point Loma. This fresh and move-in ready unit features stainless steel appliances and an IN-UNIT washer and dryer, with a large shared laundry facility also available. Enjoy resort-style amenities including an oversized heated pool, spa, saunas, fitness center, game/billiard room, lighted tennis court, sand volleyball, clubhouse, serene koi pond, and multiple BBQ areas. Community offers 24-hour security. Condo also includes an assigned parking space conveniently located near the unit, plus additional storage. Prime location just minutes from Downtown San Diego, SeaWorld, Liberty Station, beaches, and a wide variety of shopping, dining, and entertainment options. Ideal opportunity to enjoy a resort-style lifestyle in a highly desirable community.

Mortgage Calculator

Est. Monthly Payment

$3,487

Principal & Interest$2,372
Property Tax$469
Insurance$137
HOA$510
%($93,800)
%

Investment Score

0D
Est. Monthly Rent
$1,940
Monthly Cashflow

Rent − PITI − HOA

$-1,548
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,385

Mortgage (P+I)
$2,372
Cap Rate
-0.03%
Cash-on-Cash
-30.51%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$5,037

NOI (Annual)
$-156
Price-to-Rent

Lower = better for investors

20.1

* 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