3500 Bayside
1 / 20

3500 Bayside #3C

D

San Diego, CA 92109

$1,850,000
NEW — 3d

Beds

2

Baths

2

Sqft

1,010

Year Built

1966

Days on Market

3

Property Type

Condo

HOA/mo

$550

MLS ID

260009744SD

This property is in San Diego (92109). View neighborhood stats →

Virtual Tour

About This Property

Wake up to sweeping bayfront views in this beautifully updated single-level condo, perfectly positioned to capture the best of coastal living. The light filled two-bedroom, two-bath residence offers an open and inviting layout, where expansive windows frame stunning vistas of the marina and bay. The thoughtfully updated interior features a modern kitchen flowing seamlessly into the dining and living areas. The spacious primary suite includes a private bath and generous closet space with views to the ocean, while the second bedroom is perfect for guests or a home office. It offers a washer and dryer in the unit, and a built in electric fireplace that offers warmth and ambiance. Step outside to enjoy fresh sea breezes and ever-changing waterfront scenery, from sailboats gliding through the marina to sunsets. Being situated on the bay front the condo offers a rare opportunity to experience relaxed coastal living. It is very peaceful and calm. It is a must see unit that is one of a kind. The HOA has a twice a year supplemental fee that is $2,000.00 which pays for the insurance and other HOA needs.

Mortgage Calculator

Est. Monthly Payment

$12,294

Principal & Interest$9,355
Property Tax$1,850
Insurance$540
HOA$550
%($370,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,581
Monthly Cashflow

Rent − PITIA

$-8,714
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,079

Mortgage (P+I)
$9,355
Cap Rate
-1.12%
Cash-on-Cash
-35.93%
DSCR

Need ≥ 1.25 for DSCR loan

0.29
Break-even Rent
$17,969

NOI (Annual)
$-20,692
Price-to-Rent

Lower = better for investors

43.1

* 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