3130 Avenida De Portugal

3130 Avenida De Portugal

D

San Diego, CA 92106

$1,149,000

Soft Appraisal Value: $855,700 · 34.3% above estimate

Beds

2

Baths

2

Sqft

1,186

Year Built

1984

Days on Market

24

Property Type

Condo

HOA/mo

$605

MLS ID

260005275SD

Description

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

$7,899

Principal & Interest$5,810
Property Tax$1,149
Insurance$335
HOA$605
%($229,800)
%

Investment Score

0D
Est. Monthly Rent
$3,839
Monthly Cashflow

Rent − PITI − HOA

$-4,060
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,900

Mortgage (P+I)
$5,810
Cap Rate
-0.09%
Cash-on-Cash
-30.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$11,502

NOI (Annual)
$-1,086
Price-to-Rent

Lower = better for investors

24.9

* 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