10284 Black Mountain
1 / 16

10284 Black Mountain #191

C

San Diego, CA 92126

$399,000
NEW — 2d

Beds

1

Baths

1

Sqft

686

Year Built

1978

Days on Market

2

Property Type

Condo

HOA/mo

$530

MLS ID

260012614SD

This property is in San Diego (92126). View neighborhood stats →

About This Property

Best location On first floor One bedroom End unit condo in Mira Mesa and RARE TWO ASSIGNED PARKING! !In the back of complex South facing and not backing to Neighbor.Easy access to shops, restaurant and Freeway..This large condo includes laminate floors in the living room and bedroom(No carpet),full kitchen and S.S appliances,Huge walk in closet in Primary bedroom and Extra storage closet in patio..Dining area.Community offers:Pool&Spa and Tennis court.

Mortgage Calculator

Est. Monthly Payment

$3,063

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$530
%($79,800)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$1,912
Monthly Cashflow

Rent − PITIA

$-1,151
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,923

Mortgage (P+I)
$2,018
Cap Rate
0.28%
Cash-on-Cash
-28.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$4,409

NOI (Annual)
$1,137
Price-to-Rent

Lower = better for investors

17.4

* 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