3098 Rue Dorleans

3098 Rue Dorleans

D

San Diego, CA 92110

$675,000
NEW — 4d on market

Soft Appraisal Value: $722,300 · 6.5% below estimate

Beds

2

Baths

2

Sqft

1,250

Year Built

1980

Days on Market

4

Property Type

Condo

HOA/mo

$460

MLS ID

260007010SD

View on MLS

Description

Well Located Top Floor Condo, in Highly Sought After Westview complex Located in Pt. Loma Community. Spacious 2 Bedroom, 2Bath. Over 1250 Square Feet. 2 Assigned Security Parking Spaces. Needs Upgrading. Balcony Overlooking Lovely Fountain off Livingroom and Primary Bedroom with Storage room. Call Bill to show:619-200-8200.

Mortgage Calculator

Est. Monthly Payment

$4,745

Principal & Interest$3,413
Property Tax$675
Insurance$197
HOA$460
%($135,000)
%

Investment Score

3D
Est. Monthly Rent
$3,294
Monthly Cashflow

Rent − PITI − HOA

$-1,451
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,771

Mortgage (P+I)
$3,413
Cap Rate
1.14%
Cash-on-Cash
-24.63%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$6,893

NOI (Annual)
$7,703
Price-to-Rent

Lower = better for investors

17.1

* 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