10379 Azuaga St San Diego

10379 Azuaga St San Diego

D

, CA 92129

$550,000

Beds

2

Baths

2

Sqft

881

Year Built

1991

Days on Market

107

Property Type

Condo

HOA/mo

$330.75

MLS ID

250044136SD

Description

Welcome to Terra Vista! Discover unparalleled value within the Poway Unified School District. This complex embodies resort-style living in one of San Diego's premier neighborhoods. Enjoy amenities like a pool, spa, fitness center, sauna, and abundant parking. You're conveniently close to shopping, freeways, dining, entertainment, and more.  First floor unit features 2 generous sized bedrooms attached bathrooms, private patio space, and fireplace. Fridge, washer and dryer are included.

Mortgage Calculator

Est. Monthly Payment

$3,822

Principal & Interest$2,781
Property Tax$550
Insurance$160
HOA$331
%($110,000)
%

Investment Score

6D
Est. Monthly Rent

Market Rent Estimate

$2,573
Monthly Cashflow

Rent − PITI − HOA

$-1,249
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,299

Mortgage (P+I)
$2,781
Cap Rate
1.05%
Cash-on-Cash
-13.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.93
Break-even Rent
$3,822

NOI (Annual)
$5,786
Price-to-Rent

Lower = better for investors

17.8

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

Get Expert AnalysisOpen Full Calculator