10076 Maya Linda Road

10076 Maya Linda Road #1101

D

San Diego, CA 92126

$549,000

Soft Appraisal Value: $546,100 · 0.5% above estimate

Beds

2

Baths

2

Sqft

956

Year Built

1988

Days on Market

25

Property Type

Condo

HOA/mo

$398

MLS ID

260005132SD

Description

Move-in ready and perfectly situated in a prime location, this unit offers convenience and luxury. Enjoy an open-concept kitchen and living area, ideal for entertaining, with granite counters and stainless appliances. The master bedroom features a spacious walk-in closet and a brand-new dual-sink vanity and shower. The second bedroom and bath are located on the opposite end, making it perfect for a dual-master setup. Plus, the unit boasts brand-new flooring throughout and fresh paint, giving it a modern and refreshed look. You'll also enjoy 2 assigned parking spots for added convenience. The community itself offers a fantastic pool, perfect for relaxation and fun. With its proximity to shopping, restaurants, community parks, and I-15, this unit has it all.

Mortgage Calculator

Est. Monthly Payment

$3,883

Principal & Interest$2,776
Property Tax$549
Insurance$160
HOA$398
%($109,800)
%

Investment Score

4D
Est. Monthly Rent
$2,831
Monthly Cashflow

Rent − PITI − HOA

$-1,052
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,161

Mortgage (P+I)
$2,776
Cap Rate
1.35%
Cash-on-Cash
-23.61%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$5,637

NOI (Annual)
$7,384
Price-to-Rent

Lower = better for investors

16.2

* 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