3050 Rue D'orleans
1 / 20

3050 Rue D'orleans #252

C

San Diego, CA 92110

$399,000
NEW — 5d

Beds

1

Baths

1

Sqft

547

Year Built

1969

Days on Market

5

Property Type

Condo

HOA/mo

$510

MLS ID

260013400SD

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

About This Property

Beautifully updated 1 bed, 1 bath condo in the gated Pacific Isle community of Point Loma. This move-in ready home features upgraded cabinetry, countertops, windows, and appliances, plus a bright, functional layout with clean modern finishes. Enjoy resort-style amenities including pool, spa, fitness center, sauna, clubhouse, game room, BBQ areas, tennis courts, sand volleyball, koi ponds, lush tropical grounds with onsite security in a gated complex. Features one assigned parking space and a storage closet. Ideally located near beaches, Ocean Beach, Mission Bay, Liberty Station, shopping, dining, and freeway access.

Mortgage Calculator

Est. Monthly Payment

$3,043

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$510
%($79,800)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$2,085
Monthly Cashflow

Rent − PITIA

$-958
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,770

Mortgage (P+I)
$2,018
Cap Rate
0.75%
Cash-on-Cash
-26.61%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$4,383

NOI (Annual)
$2,975
Price-to-Rent

Lower = better for investors

15.9

* 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