3119 Carleton
1 / 20

3119 Carleton #1

D

San Diego, CA 92106

$1,075,000
NEW — 3d

Soft Appraisal Value: $1,062,800 · 1.1% above estimate

Beds

2

Baths

2

Sqft

1,036

Year Built

2007

Days on Market

3

Property Type

Condo

HOA/mo

$350

MLS ID

260011022SD

This property is in San Diego (92106). View neighborhood stats →

Virtual Tour

About This Property

Welcome to this exceptional Point Loma residence where style, function, and unforgettable views come together. Located in an intimate 4-unit complex, this 2 bedroom, 2 bathroom condo showcases Spanish/Mediterranean-inspired architecture with contemporary finishes throughout. The thoughtfully designed floor plan places the living room, kitchen, spacious full bath, and in-unit laundry on Level 1, both bedrooms and a second full bath on Level 2, followed by a rooftop retreat above. Interior highlights include wood flooring, white quartz kitchen countertops, stainless steel appliances, and seamless indoor-outdoor flow throughout the home. The primary suite offers a private balcony and spacious walk-in closet. Multiple outdoor living spaces include a deck off the kitchen perfect for entertaining and a showstopping rooftop deck with sweeping panoramic views of the city skyline, downtown, bay, and surrounding hills. Additional highlights include 2 parking spaces, private storage room, extra storage behind parking, and a prime location built in 2007 just minutes to Liberty Station, beaches, yacht clubs, downtown San Diego, airport, dining, shopping, and more. Approximately 600 est. sq. ft. of outdoor terraces and decks, including a 240 est. sq. ft. rooftop terrace and a 340 est. sq. ft. lower deck! Rare opportunity to own a truly special Point Loma property with incredible indoor-outdoor living!

Mortgage Calculator

Est. Monthly Payment

$7,174

Principal & Interest$5,436
Property Tax$1,075
Insurance$314
HOA$350
%($215,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$4,179
Monthly Cashflow

Rent − PITIA

$-2,996
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,853

Mortgage (P+I)
$5,436
Cap Rate
0.65%
Cash-on-Cash
-27.09%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$10,481

NOI (Annual)
$6,996
Price-to-Rent

Lower = better for investors

21.4

* 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