3098 Rue Dorleans
1 / 7

3098 Rue Dorleans #315

B

San Diego, CA 92110

$675,000

Soft Appraisal Value: $667,000 · 1.2% above estimate

Beds

2

Baths

2

Sqft

1,250

Year Built

1980

Days on Market

77

Property Type

Condo

HOA/mo

$460

MLS ID

260007010SD

This property is in San Diego (92110). View neighborhood stats →

Virtual Tour

About This Property

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.

Mortgage Calculator

Est. Monthly Payment

$4,745

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

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,509
Monthly Cashflow

Rent − PITIA

$-1,236
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,606

Mortgage (P+I)
$3,413
Cap Rate
1.44%
Cash-on-Cash
-23.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$6,893

NOI (Annual)
$9,689
Price-to-Rent

Lower = better for investors

16.0

* 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