10503 Coupland Way

10503 Coupland Way

D

San Diego, CA 92126

$1,169,795
NEW — 2d on market

Soft Appraisal Value: $1,146,700 · 2.0% above estimate

Beds

2

Baths

2.5

Sqft

1,669

Year Built

2021

Days on Market

2

Property Type

Townhouse

HOA/mo

$248

MLS ID

NDP2603213

Description

Model home plan 5 is a stunning luxury townhome in the highly desirable 3Roots community in vibrant Sorrento Mesa. Enhancements include Upgraded flooring, kitchen with custom counters and custom back splash, maple Shaker cabinets, stainless steel appliances w/refrigerator, open rail staircase, primary close organizer system, window coverings, builder music and security package, EV outlet in garage, laundry with washer and dryer, owned solar and many more professional designer selected features. This is your opportunity to own the beautiful contemporary Atwood-Plan 5, 2 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

$7,674

Principal & Interest$5,915
Property Tax$1,170
Insurance$341
HOA$248
%($233,959)
%

Investment Score

1D
Est. Monthly Rent
$4,102
Monthly Cashflow

Rent − PITIA

$-3,572
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,490

Mortgage (P+I)
$5,915
Cap Rate
0.44%
Cash-on-Cash
-28.16%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$11,232

NOI (Annual)
$5,099
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