3650 5th Ave
1 / 20

3650 5th Ave #602

D

San Diego, CA 92103

$899,000
NEW — 0d

Soft Appraisal Value: $888,600 · 1.2% above estimate

Beds

2

Baths

2

Sqft

1,586

Year Built

2009

Days on Market

0

Property Type

Condo

HOA/mo

$1,093

MLS ID

260010706SD

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

About This Property

Top floor at Atlas with NO SHARED WALLS — original owner since 2009, easterly treetop views, abundant natural light, & a private balcony. The flexible bonus room works as a true third bedroom, home office, or guest suite. Open layout with granite countertops, luxury vinyl flooring, dual-paned windows & dedicated laundry. Two parking spaces & one of only 8 locked storage units in the building. Close to Balboa Park, Hillcrest dining, and Scripps Mercy. Top-floor homes with this floor plan rarely come available.

Mortgage Calculator

Est. Monthly Payment

$6,800

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$1,093
%($179,800)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$4,398
Monthly Cashflow

Rent − PITIA

$-2,402
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,163

Mortgage (P+I)
$4,546
Cap Rate
0.51%
Cash-on-Cash
-27.78%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$9,804

NOI (Annual)
$4,600
Price-to-Rent

Lower = better for investors

17.0

* 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