No photos available

3101 Groton Way #2

C

San Diego, CA 92110

$895,000
NEW — 0d

Beds

3

Baths

2

Sqft

1,260

Year Built

1964

Days on Market

0

Property Type

Condo

HOA/mo

$600

MLS ID

260014343SD

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

About This Property

Ground-level 3-bedroom 2-bath in pristine condition. Totally redone with newly added recessed lighting and wood-look LVP flooring throughout. New vanities in both bathrooms and new tile in the bathtub enclosure. Sliding glass doors to the largest rear fenced grass backyard in a condo that you have ever seen; it seems like you are living in a detached single-family residence. Walking distance to the Sports Arena, markets, shopping, and freeway access is nearby. Be 1st to see this condo that lives like a house!!!

Mortgage Calculator

Est. Monthly Payment

$6,282

Principal & Interest$4,526
Property Tax$895
Insurance$261
HOA$600
%($179,000)
%

Location

Loading map...

Investment Score

19D
Est. Monthly Rent
$4,027
Monthly Cashflow

Rent − PITIA

$-2,255
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,927

Mortgage (P+I)
$4,526
Cap Rate
0.80%
Cash-on-Cash
-26.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$9,127

NOI (Annual)
$7,187
Price-to-Rent

Lower = better for investors

18.5

* 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