10502 Coupland Way

10502 Coupland Way

D

San Diego, CA 92126

$1,344,657
NEW — 0d on market

Soft Appraisal Value: $1,323,800 · 1.6% above estimate

Beds

4

Baths

3.5

Sqft

1,872

Year Built

2021

Days on Market

0

Property Type

Townhouse

HOA/mo

$248

MLS ID

NDP2603282

Description

Model home plan 3 offers an impressive array of designer-selected upgrades that elevate the living experience in the 3Roots community of Sorrento Mesa. This townhome is thoughtfully appointed with high-quality features that ensure both style and convenience. Upgraded flooring throughout the home for a modern and elegant look. A kitchen designed with custom countertops and a unique custom backsplash, complemented by maple Shaker cabinets. Stainless steel appliances, including a refrigerator, provide both functionality and contemporary appeal. An open rail staircase adds architectural interest and a spacious feel to the main living areas. Window coverings selected by professional designers enhance privacy and style. Builder-installed music and security packages deliver entertainment and peace of mind. A dedicated laundry area equipped with a washer and dryer for added convenience. Owned solar panels contribute to energy efficiency and sustainability. Many additional professionally designed features are included to ensure a luxurious and comfortable lifestyle. This is your opportunity to own the beautiful model home Atwood-Plan 3, 3 BR + office, 2.5 BA town home with 2 car garage attached. The recently built green community has designated more than 200 acres as preserved open space, with trails, parks, and paseos offering outdoor gathering and recreational spaces for all ages. Close to restaurants and shopping. Enjoy the resort-style amenities state of art clubhouse, fitness center, two pools, dry sauna, hot tub and recreation parks. This dynamic community sits 17 miles north of downtown San Diego and approximately 10 minutes from the California coastline, discover the stylish Atwood at 3 Roots neighborhood.

Mortgage Calculator

Est. Monthly Payment

$8,784

Principal & Interest$6,799
Property Tax$1,345
Insurance$392
HOA$248
%($268,931)
%

Investment Score

2D
Est. Monthly Rent
$5,118
Monthly Cashflow

Rent − PITIA

$-3,666
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,964

Mortgage (P+I)
$6,799
Cap Rate
0.75%
Cash-on-Cash
-26.61%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$12,863

NOI (Annual)
$10,028
Price-to-Rent

Lower = better for investors

21.9

* 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