10386 Wateridge Circle
1 / 20

10386 Wateridge Circle #349

D

San Diego, CA 92121

$1,199,000
NEW — 3d

Beds

3

Baths

2.5

Sqft

1,610

Year Built

1998

Days on Market

3

Property Type

Townhouse

HOA/mo

$499

MLS ID

260009682SD

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

Virtual Tour

About This Property

Welcome to this 3-bedroom, 2.5-bath corner townhome in the highly desirable Wateridge community of Sorrento Valley. Ideally positioned with only one shared wall and unobstructed surroundings, this home offers a rare sense of privacy along with a great balance of natural light throughout the day. This home has also undergone extensive renovations and upgrades, including a remodeled kitchen with quartz countertops, painted cabinetry, and recessed lighting, along with updated bathrooms featuring designer finishes, LED mirrors, and new vanities. Additional improvements include new LVP flooring, new carpet, updated closets with soft-close drawers, newer fans, and a newer water heater creating a clean, modern, move-in ready feel. Enjoy convenient access to the community pool just steps away, along with resort-style amenities including tennis courts, sand volleyball, greenbelt areas, and walking paths, perfect for an active and family friendly lifestyle. Located in the heart of Sorrento Valley, you’re just minutes from major tech and biotech hubs, UCSD, and some of San Diego’s best beaches. With easy access to I-5 and I-805, commuting is seamless.

Mortgage Calculator

Est. Monthly Payment

$8,111

Principal & Interest$6,063
Property Tax$1,199
Insurance$350
HOA$499
%($239,800)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,197
Monthly Cashflow

Rent − PITIA

$-3,914
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,878

Mortgage (P+I)
$6,063
Cap Rate
0.18%
Cash-on-Cash
-29.42%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$11,831

NOI (Annual)
$2,214
Price-to-Rent

Lower = better for investors

23.8

* 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