3650 5th Ave San Diego

3650 5th Ave San Diego

D

, CA 92103

$849,900

Beds

2

Baths

2

Sqft

1,586

Year Built

2009

Days on Market

61

Property Type

Condo

HOA/mo

$1,049.11

MLS ID

250046365SD

View on MLS

Description

Elegant and inviting home in the highly desired Atlas building*Lavishly upgraded throughout and features an amazing great room perfect for entertaining*Separate office/library (or possible 3rd bedroom)*Open and upgraded kitchen with plenty of storage*Spacious main bedroom with walk in closet*A full walk in laundry room with storage space*Large balcony with mountain views and plenty of room for outdoor furniture*Atlas amenities include guest parking, additional storage, pool/hot tub, gym, large social lounge area with outdoor BBQs and plenty of EV charging stations*Steps to Balboa Park and all the amenities Hillcrest has to offer!

Mortgage Calculator

Est. Monthly Payment

$6,444

Principal & Interest$4,298
Property Tax$850
Insurance$248
HOA$1,049
%($169,980)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$3,152
Monthly Cashflow

Rent − PITI − HOA

$-3,293
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,726

Mortgage (P+I)
$4,298
Cap Rate
-0.60%
Cash-on-Cash
-23.24%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$6,445

NOI (Annual)
$-5,139
Price-to-Rent

Lower = better for investors

22.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator