3050 Rue D'orleans
1 / 20

3050 Rue D'orleans #101

C

San Diego, CA 92110

$599,000

Soft Appraisal Value: $582,800 · 2.8% above estimate

Beds

1

Baths

1

Sqft

862

Year Built

1969

Days on Market

60

Property Type

Condo

HOA/mo

$565

MLS ID

PTP2603585

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

Virtual Tour

About This Property

ONLY four ground-level garden units exist in this entire community. This is one of them, and they rarely change hands. Unit 101 is renovated and move-in ready. Remodeled bathroom with a walk-in shower and herringbone tile. In-unit washer and dryer in a large walk-in closet. Updated kitchen with granite counters and a breakfast bar open to the living area. New LVP flooring, updated fixtures, and floor-to-ceiling windows throughout. Nearly 900 square feet of finished interior opens directly onto a 400-square-foot private garden patio, creating over 1,200 square feet of genuine living space. No stairs, no elevator. Step outside from your living room or bedroom into your own walled garden overlooking the courtyard, fountains, and mature landscaping. Two assigned covered parking spaces in a gated garage. 24-hour security. Pacific Isle is a gated resort-style community with a heated pool, spa, tennis, pickleball, sand volleyball, koi ponds, a fitness center with dry sauna and steam room, and a clubhouse. Point Loma address. Minutes from Ocean Beach, Liberty Station, Sunset Cliffs, and Mission Bay.

Mortgage Calculator

Est. Monthly Payment

$4,368

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$565
%($119,800)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$2,528
Monthly Cashflow

Rent − PITIA

$-1,840
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,920

Mortgage (P+I)
$3,029
Cap Rate
0.22%
Cash-on-Cash
-29.25%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$6,321

NOI (Annual)
$1,301
Price-to-Rent

Lower = better for investors

19.7

* 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