3050 Rue Dorleans
1 / 20

3050 Rue Dorleans #370

C

San Diego, CA 92110

$399,900
NEW — 0d

Beds

1

Baths

1

Sqft

547

Year Built

1980

Days on Market

0

Property Type

Condo

HOA/mo

$510

MLS ID

260011599SD

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

About This Property

Charming Condo in beautiful Pacific Isle Complex. Gated complex includes pool, spa, tennis court, gym, game room, sandy volleyball court, bbq grills and fully laundry room. Unit also comes with designated parking space and storage unit. 3050 Rue D'orleans 370, San Diego, CA 92110

Mortgage Calculator

Est. Monthly Payment

$3,049

Principal & Interest$2,022
Property Tax$400
Insurance$117
HOA$510
%($79,980)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$2,135
Monthly Cashflow

Rent − PITIA

$-914
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,738

Mortgage (P+I)
$2,022
Cap Rate
0.85%
Cash-on-Cash
-26.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$4,393

NOI (Annual)
$3,406
Price-to-Rent

Lower = better for investors

15.6

* 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