3130 Avenida De Portugal
1 / 20

3130 Avenida De Portugal #304

D

San Diego, CA 92106

$1,124,000

Soft Appraisal Value: $1,107,900 · 1.5% above estimate

Beds

2

Baths

2

Sqft

1,186

Year Built

1984

Days on Market

69

Property Type

Condo

HOA/mo

$605

MLS ID

260005275SD

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

Virtual Tour

About This Property

Welcome to this completely renovated top-floor corner condo in the heart of point loma’s coveted roseville neighborhood - stunning 2-bedroom - 2-bathroom home offers captivating views of downtown san diego - the surrounding hills - mountains, and point loma - creating a rare blend of elegance and location. designed with refined taste and attention to detail - every space has been thoughtfully updated to provide the perfect balance of comfort and sophistication. enjoy the convenience of two parking spaces in the secure underground garage - with elevator access to your floor - ideally located just minutes from the san diego yacht club - shelter island - waterfront dining - and scenic walking paths - this home offers the ultimate coastal luxury lifestyle. move-in ready and waiting for its next discerning owner!!!

Mortgage Calculator

Est. Monthly Payment

$7,740

Principal & Interest$5,684
Property Tax$1,124
Insurance$328
HOA$605
%($224,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,659
Monthly Cashflow

Rent − PITIA

$-4,082
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,860

Mortgage (P+I)
$5,684
Cap Rate
-0.19%
Cash-on-Cash
-31.28%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$11,269

NOI (Annual)
$-2,115
Price-to-Rent

Lower = better for investors

25.6

* 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