3063 Barnard

3063 Barnard

D

San Diego, CA 92110

$519,900
NEW — 3d on market

Beds

1

Baths

1

Sqft

877

Year Built

1964

Days on Market

3

Property Type

Condo

HOA/mo

$545

MLS ID

260007215SD

View on MLS

Description

Spacious, light and bright this remodeled corner unit checks all the boxes. With almost 900 sf of coastal living area, two patios and covered parking you'll be ready to entertain in time for summer. Kitchen features an oversized breakfast bar, quartz counters, custom tile backsplash, stainless steel appliances, garden window and stylish black touch points. Living room and dining area blend seamlessly together to provide an open concept feel with a tile faced fireplace serving as the focal point. Wonderful western exposure provides loads of natural light. Bathroom w/ custom tile surround, new counters and new base cabinet. Extensively renovated less than 4 years ago with vinyl flooring and recessed lights throughout. Custom closet organizers and an abundance of storage closets for all your beach toys. Covered parking space #P78 is right out front. Prime location near Ocean Beach, Barons Market and Barnes Tennis Center(pickleball anyone?). The VA approved complex features numerous greenbelts, mature fruit trees, two pools, spa and a recreation room.

Mortgage Calculator

Est. Monthly Payment

$3,845

Principal & Interest$2,629
Property Tax$520
Insurance$152
HOA$545
%($103,980)
%

Investment Score

0D
Est. Monthly Rent
$2,233
Monthly Cashflow

Rent − PITI − HOA

$-1,613
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,560

Mortgage (P+I)
$2,629
Cap Rate
0.16%
Cash-on-Cash
-29.54%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$5,557

NOI (Annual)
$831
Price-to-Rent

Lower = better for investors

19.4

* 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