3591 Ruffin Road
1 / 20

3591 Ruffin Road #125

C

San Diego, CA 92123

$610,500

Soft Appraisal Value: $616,100 · 0.9% below estimate

Beds

3

Baths

2

Sqft

1,080

Year Built

1975

Days on Market

139

Property Type

Condo

HOA/mo

$625

MLS ID

PW25275697

This property is in San Diego (92123). View neighborhood stats →

About This Property

Welcome home to this beautifully remodeled three-bedroom, two-bath-end-unit condo located in the heart of Serra Mesa. Upon entry, you’ll appreciate the laminate flooring throughout and the upgraded kitchen featuring updated countertops, stylish backsplash, and stainless-steel appliances.The spacious living room opens to a private patio perfect for relaxing or entertaining. Down the hallway, you’ll find a full guest bathroom with an updated vanity and modern fixtures, along with two well-sized guest bedrooms equipped with ceiling fans.The primary bedroom features its own beautifully remodeled bathroom featuring designer tiles on the walls and shower floor, a sleek ceiling-mounted rainfall shower head, and a modern freestanding vanity topped with quartz countertops.The community offers resort-style amenities including a Pool, Spa, BBQ, Clubhouse(Recreation Room) areas ideal for entertaining. The unit includes two reserved parking spaces(Labeled L3). An incredible opportunity to own a turnkey home in a prime central location—this one is a must-see!

Mortgage Calculator

Est. Monthly Payment

$4,501

Principal & Interest$3,087
Property Tax$611
Insurance$178
HOA$625
%($122,100)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$3,238
Monthly Cashflow

Rent − PITIA

$-1,263
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,516

Mortgage (P+I)
$3,087
Cap Rate
1.12%
Cash-on-Cash
-24.73%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$6,506

NOI (Annual)
$6,852
Price-to-Rent

Lower = better for investors

15.7

* 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