3130 Avenida De Portugal

3130 Avenida De Portugal

D

San Diego, CA 92106

$829,500
NEW — 1d on market

Beds

2

Baths

2

Sqft

1,099

Year Built

1984

Days on Market

1

Property Type

Condo

HOA/mo

$520

MLS ID

260007360SD

Description

Location, Location ! This charming condo complex is situated in the highly desired Roseville-Fleet Ridge area of Point Loma and is within walking distance to restaurants, beaches, SD Yacht club, Shelter Island and much more. The perfect layout welcomes you as you enter this generously sized condo with upgraded kitchen. Secured complex & Underground parking w/ storage. A very well cared for unit that needs a little TLC! Save thousands and do the cosmetic updates to meet your personal taste!

Mortgage Calculator

Est. Monthly Payment

$5,786

Principal & Interest$4,194
Property Tax$830
Insurance$242
HOA$520
%($165,900)
%

Investment Score

3D
Est. Monthly Rent
$3,838
Monthly Cashflow

Rent − PITI − HOA

$-1,948
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,522

Mortgage (P+I)
$4,194
Cap Rate
0.97%
Cash-on-Cash
-25.47%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$8,412

NOI (Annual)
$8,070
Price-to-Rent

Lower = better for investors

18.0

* 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