10509 Coupland Way

10509 Coupland Way

D

San Diego, CA 92126

$1,088,570
NEW — 2d on market

Soft Appraisal Value: $1,070,200 · 1.7% above estimate

Beds

2

Baths

2.5

Sqft

1,686

Year Built

2021

Days on Market

2

Property Type

Townhouse

HOA/mo

$248

MLS ID

NDP2603212

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 6, 2 BR, 2.5 BA town home with 2 car garage attached. Enhancements include LVP, kitchen quartz counters, custom back splash, maple Shaker door cabinets, stainless steel appliances, refrigerator, open rail staircase, EV outlet in garage, owned solar, laundry with washer and dryer. 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

$7,158

Principal & Interest$5,504
Property Tax$1,089
Insurance$317
HOA$248
%($217,714)
%

Investment Score

2D
Est. Monthly Rent
$4,153
Monthly Cashflow

Rent − PITIA

$-3,005
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,867

Mortgage (P+I)
$5,504
Cap Rate
0.70%
Cash-on-Cash
-26.83%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$10,474

NOI (Annual)
$7,645
Price-to-Rent

Lower = better for investors

21.8

* 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