3650 5th Avenue
1 / 20

3650 5th Avenue #606

D

San Diego, CA 92103

$715,000

Soft Appraisal Value: $703,300 · 1.7% above estimate

Beds

2

Baths

2

Sqft

1,055

Year Built

2009

Days on Market

11

Property Type

Condo

HOA/mo

$915

MLS ID

PTP2603771

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

Virtual Tour

About This Property

Atlas is one of the most desirable buildings in Hillcrest.  Top floor condo with amazing westerly and southern views. Atlas amenities  include Pool, spa, exercise room, social lounge, outdoor BBQ's, EV charging stations, extra storage building concierge, after hours security, on site maintenance personal, insurance, water, trash is all included. This well maintained unit with separate bedrooms and bathrooms. Large balcony. Open kitchen and living room.  Washer/Dryer in unit. New HVAC, paint and flooring.

Mortgage Calculator

Est. Monthly Payment

$5,454

Principal & Interest$3,615
Property Tax$715
Insurance$209
HOA$915
%($143,000)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$3,594
Monthly Cashflow

Rent − PITIA

$-1,860
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,283

Mortgage (P+I)
$3,615
Cap Rate
0.56%
Cash-on-Cash
-27.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$7,857

NOI (Annual)
$3,991
Price-to-Rent

Lower = better for investors

16.6

* 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