3145 Union Street
1 / 20

3145 Union Street #1

D

San Diego, CA 92103

$679,000

Soft Appraisal Value: $673,000 · 0.9% above estimate

Beds

2

Baths

2

Sqft

894

Year Built

1977

Days on Market

48

Property Type

Condo

HOA/mo

$536

MLS ID

260007054SD

This property is in San Diego (92103). View neighborhood stats →

Virtual Tour

About This Property

This stylish 2-bedroom, 2-bath condominium is located in the highly sought-after Mission Hills community and offers spectacular panoramic views of the bay, ocean, and city from a desirable corner unit. The open concept layout features a large kitchen with slab countertops, stainless steel appliances, wood floors, crown molding, custom baseboards, plush carpeting, recessed lighting, a cozy fireplace, in-unit laundry with a full-size washer and dryer, and abundant natural light throughout. The primary suite boasts a newly remodeled, spa-like bathroom. Step outside to a spacious private view deck perfect for relaxing or entertaining. The home includes two parking spaces and is ideally situated near top-rated restaurants, shopping, entertainment, and all that San Diego has to offer. This is a must-see property!

Mortgage Calculator

Est. Monthly Payment

$4,846

Principal & Interest$3,433
Property Tax$679
Insurance$198
HOA$536
%($135,800)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$3,080
Monthly Cashflow

Rent − PITIA

$-1,766
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,041

Mortgage (P+I)
$3,433
Cap Rate
0.69%
Cash-on-Cash
-26.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$7,029

NOI (Annual)
$4,713
Price-to-Rent

Lower = better for investors

18.4

* 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