10330 Wateridge Circle
1 / 17

10330 Wateridge Circle #292

D

San Diego, CA 92121

$849,878
NEW — 1d on market

Beds

2

Baths

2.5

Sqft

1,148

Year Built

1999

Days on Market

1

Property Type

Townhouse

HOA/mo

$459

MLS ID

PTP2602750

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

Virtual Tour

About This Property

**Seller will entertain offers between $825,000 and $849,878** Beautiful townhouse located in the heart of Sorrento Valley in a VA-approved complex! This 2-bedroom, 2.5-bath townhouse features an open floor plan with vaulted ceilings in both the living room and bedrooms. It has fresh new paint, a new A/C unit for the hot summers, laminate flooring throughout, and a cozy fireplace in the living room. The washer and dryer, along with the laundry room, are conveniently located upstairs. The unit is situated next to an 85,000 sq. ft. open-space park with four sand volleyball courts, two tennis courts, and BBQ areas. The complex also features a pool, three spas, and a playground. A 1/4-mile walking path surrounds the park with several exercise stations. A must-see to truly appreciate!

Mortgage Calculator

Est. Monthly Payment

$5,854

Principal & Interest$4,297
Property Tax$850
Insurance$248
HOA$459
%($169,976)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,810
Monthly Cashflow

Rent − PITIA

$-2,044
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,629

Mortgage (P+I)
$4,297
Cap Rate
0.94%
Cash-on-Cash
-25.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$8,523

NOI (Annual)
$8,023
Price-to-Rent

Lower = better for investors

18.6

* 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