3078 Broadway

3078 Broadway

D

San Diego, CA 92102

$505,000

Beds

2

Baths

2

Sqft

827

Year Built

1993

Days on Market

63

Property Type

Condo

HOA/mo

$417

MLS ID

SW26013812

View on MLS

Description

VA approved 2-bedroom, 2-bath condo in the heart of Golden Hill, one of San Diego’s most centrally located neighborhoods. Offering 827 square feet with a well-designed layout, this home features a primary bedroom with ensuite bath, a comfortable secondary bedroom, and great separation of space. Enjoy indoor-outdoor living with your patio, complete with in-unit washer and dryer for everyday convenience. The layout is functional and inviting, making the most of every square foot. The community is beautifully maintained and offers an on-site gym, one assigned parking space, and a relaxed residential feel—all while being conveniently located near downtown, freeways, dining, shopping, parks, and beaches. (2.875% VA assumable loan opportunity available, subject to confirmation, lender approval and buyer qualification.)

Mortgage Calculator

Est. Monthly Payment

$3,623

Principal & Interest$2,554
Property Tax$505
Insurance$147
HOA$417
%($101,000)
%

Investment Score

1D
Est. Monthly Rent
$2,030
Monthly Cashflow

Rent − PITI − HOA

$-1,593
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,480

Mortgage (P+I)
$2,554
Cap Rate
0.17%
Cash-on-Cash
-18.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$3,623

NOI (Annual)
$879
Price-to-Rent

Lower = better for investors

20.7

* 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