10434 Cheviot Ct San Diego

10434 Cheviot Ct San Diego

D

, CA 92126

$1,150,000

Beds

3

Baths

2

Sqft

1,666

Year Built

1987

Days on Market

12

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2601521

Description

Westside of Mira Mesa on a cul-de-sac street, close to a park, an elementary school and numerous shopping/restaurant opportunities. 2 remodeled bathrooms with floor to ceiling tiling, master bathroom comes with bluetooth controlled lighting and speaker, newer flooring, newer interior and exterior painting, enlarged & remodeled kitchen with waterfall island, glass tiled backsplash, and pantry. Permitted room addition with sliding door electric window treatment and shutters, and Hubspace controlled ceiling lighting. Backyard complete with fruit trees, vegetable garden opportunities, basalt rock water fountain, and two storage sheds. Front and rear yards complete with drip irrigation system and controller.

Mortgage Calculator

Est. Monthly Payment

$7,300

Principal & Interest$5,815
Property Tax$1,150
Insurance$335
%($230,000)
%

Investment Score

6D
Est. Monthly Rent

Market Rent Estimate

$4,503
Monthly Cashflow

Rent − PITI − HOA

$-2,797
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,791

Mortgage (P+I)
$5,815
Cap Rate
1.07%
Cash-on-Cash
-14.59%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$7,300

NOI (Annual)
$12,288
Price-to-Rent

Lower = better for investors

21.3

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

Get Expert AnalysisOpen Full Calculator