3275 5th Ave
1 / 20

3275 5th Ave #404

D

San Diego, CA 92103

$950,000

Soft Appraisal Value: $931,000 · 2.0% above estimate

Beds

2

Baths

2

Sqft

1,192

Year Built

2008

Days on Market

47

Property Type

Condo

HOA/mo

$929.05

MLS ID

260007272SD

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

Virtual Tour

About This Property

Elegant, elevated, & effortlessly refined—welcome to your modern sanctuary in the heart of Bankers Hill. Ideally situated within Epic on 5th, just a half block from Balboa Park, this exceptional home offers the perfect balance of serene retreat & vibrant urban living. Bathed in natural light, the expansive open-concept floor plan creates an inviting & sophisticated ambiance from the moment you enter. French doors seamlessly extend the living space onto a generous private balcony, capturing the charm & energy of the neighborhood while offering a peaceful & seamless indoor-outdoor experience. Designed w/ both comfort & privacy in mind, the dual primary suites are thoughtfully positioned on opposite sides of the home, each featuring ensuite bathrooms & spacious walk-in closets. The sleek, modern kitchen is a true showpiece, appointed with newer Samsung stainless steel appliances including a smart refrigerator, & a stunning quartz peninsula with bar seating—perfect for casual dining or hosting while enjoying refreshing breezes & glimpses of the park through the open front door. Enjoy the convenience of two assigned garage parking spaces & a private storage closet. Residents of Epic also enjoy access to beautifully curated outdoor spaces, including inviting fire pits & a picturesque courtyard designed for relaxing evenings & impressive entertaining. Just steps from James Coffee Co., Communal Coffee, Mister A's, as well as iconic destinations like Balboa Park, Marston House, & Spruce St. Suspension Bridge, w/ close proximity to Little Italy, downtown, airport, the zoo, & more!

Mortgage Calculator

Est. Monthly Payment

$6,960

Principal & Interest$4,804
Property Tax$950
Insurance$277
HOA$929
%($190,000)
%

Location

Loading map...

Investment Score

19D
Est. Monthly Rent
$4,829
Monthly Cashflow

Rent − PITIA

$-2,131
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,033

Mortgage (P+I)
$4,804
Cap Rate
0.97%
Cash-on-Cash
-25.47%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$10,067

NOI (Annual)
$9,247
Price-to-Rent

Lower = better for investors

16.4

* 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