3078 Broadway
1 / 16

3078 Broadway #117

C

San Diego, CA 92102

$625,000
NEW — 4d

Soft Appraisal Value: $540,000 · 15.7% above estimate

Beds

2

Baths

2

Sqft

827

Year Built

1993

Days on Market

4

Property Type

Condo

HOA/mo

$417

MLS ID

PTP2603776

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

Virtual Tour

About This Property

LEASE TO OWN FINANCING. Comfortable 2 bedroom/2 bath Corner Unit with views from all windows and the balcony, in the highly desired community of Golden Hills. Spacious open floor plan, kitchen offers stainless-steel appliances, custom designed cabinetry, beautiful quartz countertops and backsplash. New flooring, ceiling fans and light fixtures throughout. Wash/dryer hookups and an extra storage closet. Two assigned garage/carport parking spaces. Convenient to downtown SD, Golf Courses, Balboa Park, great restaurants, freeway access and shopping. Low HOA fees includes a gym. Pet friendly community!

Mortgage Calculator

Est. Monthly Payment

$4,385

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$417
%($125,000)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$2,785
Monthly Cashflow

Rent − PITIA

$-1,599
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,761

Mortgage (P+I)
$3,160
Cap Rate
0.77%
Cash-on-Cash
-26.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$6,370

NOI (Annual)
$4,795
Price-to-Rent

Lower = better for investors

18.7

* 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