10466 Newbliss Way
1 / 20

10466 Newbliss Way

D

San Diego, CA 92126

$1,065,000
NEW — 6d

Beds

3

Baths

2

Sqft

1,609

Year Built

2022

Days on Market

6

Property Type

Townhouse

HOA/mo

$303

MLS ID

260013272SD

This property is in San Diego (92126). View neighborhood stats →

Virtual Tour

About This Property

This stunning Dorsey Plan 3 showcases single-level "penthouse" living with no shared walls in the sought-after 3Roots community of Sorrento Mesa! Built in 2022, this attractive residence feels like a professionally designed model home! Featuring 3 Bd/2 Ba + versatile “Flex Space” ideal for a home office, hobby area or additional storage! The upgraded Chef’s Kitchen is designed to impress with designer soft-close maple cabinetry, quartz countertops, full-height tile backsplash & a premium KitchenAid stainless steel appliance package featuring a 36" range & MicroDrawer! Check out the custom Built-in Bench seating at the Kitchen Island…perfect for entertaining! LED surface-mount lighting with dimmers, modern open railings & contemporary finishes create a stylish & inviting atmosphere throughout! Additional highlights include an oversized “finished” 2-car garage with EV charger, photovoltaic solar system, tankless water heater & whole-home water filtration system! Dedicated guest parking plus nearby street parking too! Discover the resort-style amenities that make 3Roots one of San Diego’s most desirable communities! You’ll enjoy the close convenience of being steps away from The Clubhouse, sparkling pools with private cabanas, relaxing spa, community gathering spaces & remote-work offices! Stay active at the FIT Athletic Center with state-of-the-art fitness equipment, wellness programs & group classes! Scenic parks, miles of walking and biking trails, playgrounds & picnic areas complete this exceptional outdoor lifestyle experience…you’ll never want to leave home!

Mortgage Calculator

Est. Monthly Payment

$7,064

Principal & Interest$5,385
Property Tax$1,065
Insurance$311
HOA$303
%($213,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,728
Monthly Cashflow

Rent − PITIA

$-3,336
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,081

Mortgage (P+I)
$5,385
Cap Rate
0.34%
Cash-on-Cash
-28.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$10,327

NOI (Annual)
$3,649
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