3050 Rue D'orleans
1 / 20

3050 Rue D'orleans #404

C

San Diego, CA 92110

$434,900
NEW — 0d

Beds

1

Baths

1

Sqft

547

Year Built

1969

Days on Market

0

Property Type

Condo

HOA/mo

$510

MLS ID

PTP2603646

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

Virtual Tour

About This Property

Feast your eyes on this top-floor GEM in Point Loma’s resort-style Pacific Isle! Welcome to Unit #404... a beautifully remodeled 1 bedroom/1 bath condo perched on the 4th floor of this highly desirable recreational community! Enjoy ultimate privacy with no neighbors above, plus views of the stunning Point Loma Peninsula. Located near the front of the complex, this move-in ready home features updated flooring, stainless steel appliances, fresh countertops, and a renovated bathroom with modern fixtures. In-unit laundry, bonus storage, and assigned parking elevate this coastal experience. Some interior photos are digitally staged. Pacific Isle lives up to its resort reputation as a gated community with secure parking and exclusive amenities. A large heated pool, spa, dry saunas, fitness center, steam rooms, tennis courts, sand volleyball, BBQ areas, clubhouse, game room, and a serene Koi pond with lush tropical landscaping... all in America's Finest City! The location doesn’t get better than this: You are minutes to SeaWorld, Mission Bay, Shelter Island, Liberty Station, and San Diego’s best beaches, with easy freeway access around the corner. Live the San Diego dream, and claim your piece of paradise!

Mortgage Calculator

Est. Monthly Payment

$3,271

Principal & Interest$2,199
Property Tax$435
Insurance$127
HOA$510
%($86,980)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$2,135
Monthly Cashflow

Rent − PITIA

$-1,136
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,989

Mortgage (P+I)
$2,199
Cap Rate
0.58%
Cash-on-Cash
-27.45%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$4,719

NOI (Annual)
$2,516
Price-to-Rent

Lower = better for investors

17.0

* 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