10206 Wateridge Cir

10206 Wateridge Cir

D

San Diego, CA 92121

$999,000
NEW — 5d on market

Soft Appraisal Value: $983,200 · 1.6% above estimate

Beds

3

Baths

2.5

Sqft

1,390

Year Built

1998

Days on Market

5

Property Type

Townhouse

HOA/mo

$459

MLS ID

260006851SD

View on MLS

Description

Rarely available and highly sought-after, this end-unit Wateridge Plan 2 stands out with five extra windows, enjoying the home in natural light. Bright, clean, and move-in ready, the property boasts hardwood floors, an upstairs laundry with an in-closet washer and dryer, a refrigerator, a new stove and dishwasher, and an oversized two-car garage with a large enclosed storage area. Wateridge community amenities include a pool, three spas, tennis courts, sand volleyball courts, a tot-lot, a fitness trail, and an 86,000-square-foot private park. Nestled in the thriving Sorrento Valley corridor, this home is surrounded by tech companies and offers unbeatable convenience—just 5 minutes to UCSD and 10 minutes to Del Mar beaches.

Mortgage Calculator

Est. Monthly Payment

$6,801

Principal & Interest$5,051
Property Tax$999
Insurance$291
HOA$459
%($199,800)
%

Investment Score

3D
Est. Monthly Rent
$4,295
Monthly Cashflow

Rent − PITI − HOA

$-2,505
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,326

Mortgage (P+I)
$5,051
Cap Rate
0.87%
Cash-on-Cash
-25.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$9,913

NOI (Annual)
$8,708
Price-to-Rent

Lower = better for investors

19.4

* 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