3650 5th Avenue
1 / 20

3650 5th Avenue #606

C

San Diego, CA 92103

$690,000

Soft Appraisal Value: $683,700 · 0.9% above estimate

Beds

2

Baths

2

Sqft

1,055

Year Built

2009

Days on Market

56

Property Type

Condo

HOA/mo

$915

MLS ID

PTP2603771

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

Virtual Tour

About This Property

Reduced Price! Best Deal in the Building. 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

$5,295

Principal & Interest$3,489
Property Tax$690
Insurance$201
HOA$915
%($138,000)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$3,741
Monthly Cashflow

Rent − PITIA

$-1,554
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,989

Mortgage (P+I)
$3,489
Cap Rate
0.87%
Cash-on-Cash
-26.00%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,623

NOI (Annual)
$5,995
Price-to-Rent

Lower = better for investors

15.4

* 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