3050 Rue Dorleans
1 / 20

3050 Rue Dorleans #370

B

San Diego, CA 92110

$389,000

Beds

1

Baths

1

Sqft

547

Year Built

1980

Days on Market

45

Property Type

Condo

HOA/mo

$510

MLS ID

260011599SD

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

Virtual Tour

About This Property

Charming Condo in beautiful Pacific Isle Complex. Gated complex includes heated 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

$2,979

Principal & Interest$1,967
Property Tax$389
Insurance$113
HOA$510
%($77,800)
%

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$2,145
Monthly Cashflow

Rent − PITIA

$-834
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,652

Mortgage (P+I)
$1,967
Cap Rate
0.97%
Cash-on-Cash
-25.47%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$4,290

NOI (Annual)
$3,786
Price-to-Rent

Lower = better for investors

15.1

* 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