3275 5th Avenue
1 / 20

3275 5th Avenue #204

C

San Diego, CA 92103

$879,000
NEW — 1d

Beds

2

Baths

2

Sqft

1,166

Year Built

2008

Days on Market

1

Property Type

Condo

HOA/mo

$925

MLS ID

NDP2605435

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

Virtual Tour

About This Property

Experience sophisticated Bankers Hill living at Epic on 5th, a boutique luxury community of just 25 residences steps from Balboa Park. This home features 10-foot ceilings, one of the largest private balconies in Epic, a brand new air conditioning system, coveted veranda level courtyard access, and a thoughtfully designed layout in one of the neighborhood’s most desirable buildings. The home offers an open-concept layout designed for everyday living and entertaining. French doors open to the expansive private balcony, creating a natural extension of the living space. Accessible from both the living room and secondary bedroom, this outdoor retreat is ideal for morning coffee, al fresco dining, or relaxing and entertaining year-round. The thoughtfully designed split bedroom floor plan provides exceptional privacy, with bedrooms positioned on opposite sides of the residence. The spacious primary suite features a walk-in closet and private bath, while the secondary bedroom enjoys direct balcony access, its own walk-in closet, and convenient access to a full bathroom. The kitchen features quartz countertops, tile backsplash, and a suite of Wi-Fi enabled Samsung smart appliances, including a touchscreen French door refrigerator, 5-burner gas cooktop, convection steam oven, and convection microwave with air fry capabilities. Luxury vinyl plank flooring runs through the main living areas, complemented by carpeted bedrooms for added comfort. One of the home’s most unique features is its coveted veranda level location with direct courtyard access. Right outside the front door, residents enjoy Epic’s beautifully designed outdoor spaces, complete with fire pits, an outdoor kitchen, BBQs, dining areas, and inviting gathering spaces that extend the living experience outdoors. Additional features include two assigned parking spaces in a secured underground garage conveniently located near the elevator, as well as a private storage unit. HOA dues cover water, trash, and Google Fiber internet. The building’s boutique hotel inspired lobby, secured entry, and gated underground parking provide both luxury and peace of mind. Enjoy an unbeatable location just moments from Balboa Park, the San Diego Zoo, Little Italy, Downtown San Diego, Hillcrest, San Diego International Airport, and some of the city’s most popular restaurants, coffee shops, and cultural attractions. This is a rare opportunity to own in one of Bankers Hill’s premier boutique residences.

Mortgage Calculator

Est. Monthly Payment

$6,505

Principal & Interest$4,445
Property Tax$879
Insurance$256
HOA$925
%($175,800)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$4,872
Monthly Cashflow

Rent − PITIA

$-1,633
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,486

Mortgage (P+I)
$4,445
Cap Rate
1.31%
Cash-on-Cash
-23.79%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$9,399

NOI (Annual)
$11,507
Price-to-Rent

Lower = better for investors

15.0

* 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