10284 Wateridge Circle
1 / 2

10284 Wateridge Circle #243

D

San Diego, CA 92121

$839,000
NEW — 3d

Beds

2

Baths

2.5

Sqft

1,148

Year Built

1999

Days on Market

3

Property Type

Townhouse

HOA/mo

$499

MLS ID

260012562SD

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

About This Property

A piece of heaven amongst the business worlds. A complex with common interest amenities, pool, tennis and playground for families. Walking distance to Qualcomm campuses or other business parks. Unit faces open space without neighbors in the front. 2 car garage with a large storage space in the garage. The unit is bright and washer and dryer upstairs for convenient laundry.

Mortgage Calculator

Est. Monthly Payment

$5,825

Principal & Interest$4,242
Property Tax$839
Insurance$245
HOA$499
%($167,800)
%

Location

Loading map...

Investment Score

11D
Est. Monthly Rent
$3,136
Monthly Cashflow

Rent − PITIA

$-2,689
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,110

Mortgage (P+I)
$4,242
Cap Rate
0.19%
Cash-on-Cash
-29.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$8,474

NOI (Annual)
$1,591
Price-to-Rent

Lower = better for investors

22.3

* 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