10423 Adamson Way

10423 Adamson Way

D

San Diego, CA 92126

$1,099,000
NEW — 3d on market

Soft Appraisal Value: $1,084,000 · 1.4% above estimate

Beds

2

Baths

2.5

Sqft

1,686

Year Built

2023

Days on Market

3

Property Type

Townhouse

HOA/mo

$303.25

MLS ID

ND26063409

View on MLS

Description

Welcome to a thoughtfully upgraded, light-filled end-unit in the highly sought-after 3Roots community, featuring over $100,000 in premium enhancements, including fully owned and paid-off solar. The home blends modern design with everyday functionality, showcasing wide-plank engineered wood flooring, designer paint, recessed lighting, and integrated Sonos speakers throughout the living room. The kitchen is a true focal point, anchored by a waterfall-edge quartz island, custom pull-out pantry drawers, a touchless faucet, and elevated finishes. A private entry-level bedroom with a full bath and direct access to the attached two-car garage offers flexibility for guests or a home office. The primary loft features an additional bonus area ideal for an office, nursery, or workout space, along with custom California Closets and backlit mirrors that add a polished, high-end feel. Built by Shea Homes as the Atwood floorplan, this residence is part of the vibrant 3Roots community, where residents enjoy access to a state-of-the-art fitness center, pools, parks, and a dynamic community hub, all just minutes from top dining, shopping, and coastal access.

Mortgage Calculator

Est. Monthly Payment

$7,280

Principal & Interest$5,557
Property Tax$1,099
Insurance$321
HOA$303
%($219,800)
%

Investment Score

2D
Est. Monthly Rent
$4,050
Monthly Cashflow

Rent − PITI − HOA

$-3,230
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,078

Mortgage (P+I)
$5,557
Cap Rate
0.52%
Cash-on-Cash
-27.72%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$10,644

NOI (Annual)
$5,753
Price-to-Rent

Lower = better for investors

22.6

* 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