3050 Rue Dorleans
1 / 20

3050 Rue Dorleans #304

C

San Diego, CA 92110

$419,000
NEW — 0d

Soft Appraisal Value: $409,700 · 2.3% above estimate

Beds

1

Baths

1

Sqft

547

Year Built

1969

Days on Market

0

Property Type

Condo

HOA/mo

$510

MLS ID

ND26111090

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

Virtual Tour

About This Property

Tucked into the peaceful resort-style community of Pacific Isle, this beautifully updated 1-bedroom condo offers a lifestyle most San Diegans don’t even know exists. Lush grounds, lily-pad ponds, and a younger, walkable community vibe make this hidden gem feel a world away.Step inside Unit #304 and you’ll find thoughtful, custom upgrades throughout. A handmade fireplace with a stained finish anchors the living room, complemented by designer shiplap accent walls and a hidden wiring panel for a clean, modern TV setup. The kitchen features newer appliances — refrigerator, dishwasher, and induction stove — with a built-out countertop workspace that adds everyday functionality. Interior doors have been replaced, the flooring was laid horizontally to enhance the visual angle of the building’s unique round architecture, and the bathroom has been opened up for a fresh, airy feel.Behind the scenes, the unit has been brought up to standard with an updated electrical panel and heater that meet current insurance and HOA requirements — turnkey peace of mind.The community delivers true resort living: year-round heated pool, jacuzzi, sauna, steam room, tennis and pickleball courts, clubhouse, fitness center, game room, and BBQ areas. Weekend security and a reliable daytime presence add comfort, and summer Friday gatherings on-site are a local favorite.

Mortgage Calculator

Est. Monthly Payment

$3,170

Principal & Interest$2,119
Property Tax$419
Insurance$122
HOA$510
%($83,800)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$2,082
Monthly Cashflow

Rent − PITIA

$-1,088
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,916

Mortgage (P+I)
$2,119
Cap Rate
0.58%
Cash-on-Cash
-27.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$4,570

NOI (Annual)
$2,436
Price-to-Rent

Lower = better for investors

16.8

* 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