No photos available

3060 G

D

San Diego, CA 92102

$949,000
NEW — 0d

Beds

2

Baths

2.5

Sqft

1,438

Year Built

2020

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2604421

This property is in San Diego (92102). View neighborhood stats →

Virtual Tour

About This Property

Seller will entertain offers between $899,000–$949,000 and is offering a $20,000 credit toward buyer’s closing costs and/or interest rate buydown with seller-approved terms; use of funds subject to lender approval. The property also benefits from no HOA. Packed with rare, high-demand features—including a private rooftop deck with skyline and water views and 2-car parking (private garage plus tandem)—this sophisticated detached condominium offers 2 bedrooms, 2.5 baths, and approximately 1,438 sq ft with a thoughtfully designed multi-level layout that maximizes privacy, functionality, and everyday livability. The open-concept main level connects the living, dining, and kitchen areas, featuring modern cabinetry, solid-surface countertops, a center island, and a powder room. Upstairs, dual en-suite bedrooms each include private baths, suitable for a variety of living arrangements. Additional features include a private, on-site storage unit conveniently located next to the garage, in-unit laundry, a private patio for indoor-outdoor living, and front landscaping with a pollinator-friendly garden. Located near Downtown San Diego, dining, shopping, and major transportation routes. Buyer to verify all information, including square footage, features, and availability of credits, to their satisfaction prior to close of escrow.

Mortgage Calculator

Est. Monthly Payment

$6,024

Principal & Interest$4,799
Property Tax$949
Insurance$277
%($189,800)
%

Location

Loading map...

Investment Score

11D
Est. Monthly Rent
$3,138
Monthly Cashflow

Rent − PITIA

$-2,887
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,399

Mortgage (P+I)
$4,799
Cap Rate
0.51%
Cash-on-Cash
-27.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$8,851

NOI (Annual)
$4,793
Price-to-Rent

Lower = better for investors

25.2

* 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