3060 G Street

3060 G Street

D

San Diego, CA 92102

$949,000

Beds

2

Baths

2.5

Sqft

1,438

Year Built

2020

Days on Market

34

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2601631

View on MLS

Description

No HOA, rooftop deck with skyline and water views, and rare 2-car parking (private garage + tandem) set this sophisticated detached contemporary condo apart in the heart of the city, offering 2 bedrooms, 2.5 baths, and 1,438 sq ft of thoughtfully designed, light-filled living space with clean architectural lines and modern finishes throughout, an open-concept main level that seamlessly connects the living, dining, and chef’s kitchen with sleek cabinetry, quality countertops, and a large center island, dual en-suite bedrooms for ultimate privacy, a stylish main-level powder room for guests, in-unit laundry, and a private patio for indoor-outdoor living, all crowned by a stunning rooftop deck with sweeping downtown skyline and water views perfect for sunset gatherings, and ideally located just minutes from Downtown San Diego, top-rated dining, shopping, and major freeways, delivering the perfect blend of modern design, functionality, and no HOA fees.

Mortgage Calculator

Est. Monthly Payment

$6,024

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

Investment Score

2D
Est. Monthly Rent
$3,050
Monthly Cashflow

Rent − PITI − HOA

$-2,975
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,467

Mortgage (P+I)
$4,799
Cap Rate
0.42%
Cash-on-Cash
-18.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$6,025

NOI (Annual)
$3,980
Price-to-Rent

Lower = better for investors

25.9

* 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