3050 Rue D'orleans
1 / 20

3050 Rue D'orleans #421

B

San Diego, CA 92110

$425,000
NEW — 3d

Soft Appraisal Value: $415,900 · 2.2% above estimate

Beds

1

Baths

1

Sqft

547

Year Built

1969

Days on Market

3

Property Type

Condo

HOA/mo

$510

MLS ID

PTP2604831

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

Virtual Tour

About This Property

Top floor, end unit! Pacific Isle is one of Point Loma's most architecturally distinctive and highly desired gated condominiums. Known for it's resort life style and unique architecture. This charming residence offers peaceful views, overlooking the community tennis courts with a canopy of vibrant trees, a serene retreat you will love coming home to! This unit is updated with new carpet and paint, fresh white painted kitchen cabinets with upgraded shower surround plus new vanity lighting. Its iconic circular design surrounds a tropical courtyard featuring a heated pool, fitness center, volleyball sand court, grill area with umbrella covered seating, koi ponds, several water features, and plenty of spaces to lounge under the San Diego skies. Club house / event space with patio and large community laundry room available. Near to SD International Airport, beaches, bays and USD campus, plus downtown San Diego. Walk to local eateries, shopping, banking, grocery for your everyday necessities.

Mortgage Calculator

Est. Monthly Payment

$3,208

Principal & Interest$2,149
Property Tax$425
Insurance$124
HOA$510
%($85,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$2,366
Monthly Cashflow

Rent − PITIA

$-842
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,740

Mortgage (P+I)
$2,149
Cap Rate
1.15%
Cash-on-Cash
-24.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$4,626

NOI (Annual)
$4,904
Price-to-Rent

Lower = better for investors

15.0

* 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