10225 Caminito Cuervo

10225 Caminito Cuervo #125

D

San Diego, CA 92108

$635,000
NEW — 3d on market

Soft Appraisal Value: $633,700 · 0.2% above estimate

Beds

2

Baths

2

Sqft

1,037

Year Built

1978

Days on Market

3

Property Type

Condo

HOA/mo

$475

MLS ID

260007678SD

Description

Welcome to this newly renovated condo! Thoughtfully remodeled with a modern design, it does not disappoint with beautiful countertops, cabinets, flooring, and all new appliances. The contemporary light fixtures and cozy fireplace brings the home together with character. Enjoy resort-style living with community amenities including a swimming pool, spa, tennis courts, fitness center, clubhouse, outdoor grills, and picnic areas. VA, FHA, Conventional loans approved! Don't miss out on this delightfully charming home!

Mortgage Calculator

Est. Monthly Payment

$4,506

Principal & Interest$3,211
Property Tax$635
Insurance$185
HOA$475
%($127,000)
%

Investment Score

1D
Est. Monthly Rent
$2,669
Monthly Cashflow

Rent − PITIA

$-1,837
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,980

Mortgage (P+I)
$3,211
Cap Rate
0.44%
Cash-on-Cash
-28.16%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$6,539

NOI (Annual)
$2,772
Price-to-Rent

Lower = better for investors

19.8

* 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