3650 5th Avenue
1 / 20

3650 5th Avenue #208

C

San Diego, CA 92103

$840,000
NEW — 6d

Soft Appraisal Value: $820,800 · 2.3% above estimate

Beds

2

Baths

2

Sqft

1,053

Year Built

2009

Days on Market

6

Property Type

Condo

HOA/mo

$970.43

MLS ID

260016121SD

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

Virtual Tour

About This Property

Gorgeous, newly updated residence at the ATLAS community in Hillcrest. Features new flooring, countertops and refinished cabinetry, updated kitchen and lighting. $60k in upgrades! Open-concept great room flows seamlessly into the kitchen and living area. Primary suite contains an expansive, updated bathroom and walk in closet. Private patio opens directly to a stunning courtyard featuring lush, scenic views, BBQ grilling, beautiful fire pit and inviting lounge areas - an exceptional extension of your living space. Gorgeous, newly updated residence at the ATLAS community in Hillcrest. Features new flooring, countertops and refinished cabinetry, updated kitchen and lighting. $60k in upgrades. Open-concept great room flows seamlessly into the kitchen and living area. Primary suite contains an expansive, updated bathroom and walk in closet. Private patio opens directly to a stunning courtyard featuring lush, scenic views, BBQ grilling, beautiful fire pit and inviting lounge areas - an exceptional extension of your living space.

Mortgage Calculator

Est. Monthly Payment

$6,303

Principal & Interest$4,247
Property Tax$840
Insurance$245
HOA$970
%($168,000)
%

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$3,660
Monthly Cashflow

Rent − PITIA

$-2,643
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,185

Mortgage (P+I)
$4,247
Cap Rate
0.09%
Cash-on-Cash
-29.89%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$9,095

NOI (Annual)
$753
Price-to-Rent

Lower = better for investors

19.1

* 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