10507 Coupland Way

10507 Coupland Way

D

San Diego, CA 92126

$1,067,630
NEW — 2d on market

Soft Appraisal Value: $1,050,400 · 1.6% 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

NDP2603209

Description

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, EV outlet in garage, 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)
%

Investment Score

2D
Est. Monthly Rent
$4,102
Monthly Cashflow

Rent − PITIA

$-2,923
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,756

Mortgage (P+I)
$5,399
Cap Rate
0.72%
Cash-on-Cash
-26.73%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$10,279

NOI (Annual)
$7,707
Price-to-Rent

Lower = better for investors

21.7

* 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