10507 Coupland Way
1 / 20

10507 Coupland Way

D

San Diego, CA 92126

$1,067,630

Soft Appraisal Value: $1,050,700 · 1.6% above estimate

Beds

2

Baths

2.5

Sqft

1,669

Year Built

2021

Days on Market

48

Property Type

Townhouse

HOA/mo

$248

MLS ID

NDP2603209

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

Virtual Tour

About This Property

STUNNING LUXURY TOWNHOME in the highly desirable 3Roots community in vibrant Sorrento Mesa. 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, shopping, and more. This is your opportunity to own a beautiful contemporary Atwood-Plan 5, 2 BR + office, 2.5 BA town home with 2 car garage attached. Enhancements include LVP, upgraded carpet floors, kitchen Quartz counters, custom back splash, white cabinets, stainless steel appliances w/refrigerator, open rail staircase, laundry with washer and dryer, owned solar and more! 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

$7,026

Principal & Interest$5,399
Property Tax$1,068
Insurance$311
HOA$248
%($213,526)
%

Location

Loading map...

Investment Score

15D
Est. Monthly Rent
$4,441
Monthly Cashflow

Rent − PITIA

$-2,584
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,495

Mortgage (P+I)
$5,399
Cap Rate
1.02%
Cash-on-Cash
-25.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$10,279

NOI (Annual)
$10,839
Price-to-Rent

Lower = better for investors

20.0

* 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