10206 Wateridge Cir
1 / 20

10206 Wateridge Cir #159

D

San Diego, CA 92121

$889,000
NEW — 1d

Beds

3

Baths

2.5

Sqft

1,390

Year Built

1998

Days on Market

1

Property Type

Townhouse

HOA/mo

$459

MLS ID

260011247SD

This property is in San Diego (92121). View neighborhood stats →

About This Property

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

$6,103

Principal & Interest$4,495
Property Tax$889
Insurance$259
HOA$459
%($177,800)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$4,000
Monthly Cashflow

Rent − PITIA

$-2,102
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,763

Mortgage (P+I)
$4,495
Cap Rate
0.99%
Cash-on-Cash
-25.40%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$8,887

NOI (Annual)
$8,786
Price-to-Rent

Lower = better for investors

18.5

* 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