3050 Rue Dorleans
1 / 19

3050 Rue Dorleans #386

B

San Diego, CA 92110

$375,000
NEW — 1d

Beds

1

Baths

1

Sqft

547

Year Built

1969

Days on Market

1

Property Type

Condo

HOA/mo

$511

MLS ID

260014156SD

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

About This Property

Here is the incredible income opportunity you have been looking for! This great property is all about location, location, location with so much upward potential. Definitely a full remodel, but start from scratch and make it your own or huge flip or rental potential. Perfect location between Point Loma and OB. Awesome investment opportunity for an investor or owner occupied in walking distance to great parks, schools and so much more! Terrific rental property for investors looking an income property, flip or owner occupied. Don’t miss this opportunity, it won’t last long!

Mortgage Calculator

Est. Monthly Payment

$2,892

Principal & Interest$1,896
Property Tax$375
Insurance$109
HOA$511
%($75,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$2,093
Monthly Cashflow

Rent − PITIA

$-798
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,592

Mortgage (P+I)
$1,896
Cap Rate
0.97%
Cash-on-Cash
-25.47%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$4,161

NOI (Annual)
$3,649
Price-to-Rent

Lower = better for investors

14.9

* 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