3050 Rue Dorleans

3050 Rue Dorleans #401

B

San Diego, CA 92110

$399,999
NEW — 3d

Beds

1

Baths

1

Sqft

547

Year Built

1969

Days on Market

3

Property Type

Condo

HOA/mo

$510

MLS ID

260014449SD

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

About This Property

Experience refined resort-style coastal living in this beautifully updated top-floor, corner unit condo in the heart of Point Loma. This quiet interior facing condo comes with some major upgrades - remodeled kitchen & bathroom featuring a rain shower, dual pane windows, ceiling fans, upgraded electrical panel, new refrigerator, and new carpet & paint. WASHER/DRYER in unit allowed with HOA approval! The condo comes with one dedicated parking spot and one storage locker. Optional to purchase the property fully furnished! Complex features pool, hot tub, sauna, gym, game room, volleyball courts, tennis/pickleball courts, laundry facility & more! Set within a gated, resort-style community, this one-bedroom, one-bath residence offers a rare combination of comfort, convenience, and timeless San Diego lifestyle appeal.

Mortgage Calculator

Est. Monthly Payment

$3,049

Principal & Interest$2,023
Property Tax$400
Insurance$117
HOA$510
%($80,000)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$2,046
Monthly Cashflow

Rent − PITIA

$-1,004
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,808

Mortgage (P+I)
$2,023
Cap Rate
0.65%
Cash-on-Cash
-27.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$4,393

NOI (Annual)
$2,581
Price-to-Rent

Lower = better for investors

16.3

* 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