3100 6th Ave
1 / 17

3100 6th Ave #409

C

San Diego, CA 92103

$795,000

Soft Appraisal Value: $783,200 · 1.5% above estimate

Beds

2

Baths

2

Sqft

935

Year Built

2013

Days on Market

11

Property Type

Condo

HOA/mo

$840

MLS ID

260014593SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Modern living with Park Views from your floor to ceiling windows. Hardwood floors, Open concept floor plan with 9' ceilings! Recessed lighting, Spacious en-suite off MBR. Quartz counters in kitchen, SS appliances, Laundry in unit. Across street from Balboa Park! Quiet side of complex.

Mortgage Calculator

Est. Monthly Payment

$5,887

Principal & Interest$4,020
Property Tax$795
Insurance$232
HOA$840
%($159,000)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$3,963
Monthly Cashflow

Rent − PITIA

$-1,924
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,498

Mortgage (P+I)
$4,020
Cap Rate
0.79%
Cash-on-Cash
-26.40%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$8,506

NOI (Annual)
$6,264
Price-to-Rent

Lower = better for investors

16.7

* 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