10280 Maya Linda San Diego

10280 Maya Linda San Diego

D

, CA 92126

$535,000

Beds

2

Baths

1.5

Sqft

884

Year Built

1980

Days on Market

34

Property Type

Condo

HOA/mo

$320

MLS ID

260002160SD

View on MLS

Description

A great opportunity for first-time buyers to own a 2-bedroom, 1.5-bath, two-story condo in the Windsor Park community of Mira Mesa. This home features newly installed vinyl flooring throughout the main living areas, granite countertops, and a functional layout that’s easy to maintain. Enjoy the convenience of a stackable in-unit washer and dryer, plus access to a community pool. With easy freeway access and close proximity to shopping, dining, and everyday essentials, this condo offers comfortable living in a well-located neighborhood.

Mortgage Calculator

Est. Monthly Payment

$3,716

Principal & Interest$2,705
Property Tax$535
Insurance$156
HOA$320
%($107,000)
%

Investment Score

7D
Est. Monthly Rent

Market Rent Estimate

$2,528
Monthly Cashflow

Rent − PITI − HOA

$-1,188
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,216

Mortgage (P+I)
$2,705
Cap Rate
1.10%
Cash-on-Cash
-13.33%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.93
Break-even Rent
$3,716

NOI (Annual)
$5,877
Price-to-Rent

Lower = better for investors

17.6

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator