10539 Caminito Glenellen
1 / 20

10539 Caminito Glenellen

D

San Diego, CA 92126

$887,000
NEW — 1d

Beds

4

Baths

2

Sqft

1,802

Year Built

1979

Days on Market

1

Property Type

Single Family

HOA/mo

$383

MLS ID

260011506SD

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

Virtual Tour

About This Property

Tucked in the park-like setting of Mesa Village, this fully remodeled detached condo blends comfort, style, and convenience. Thoughtfully updated, the home features a first floor primary bedroom, luxury vinyl flooring, rich wood cabinetry, quartz countertops, stainless steel appliances, recessed lighting, and abundant storage, new windows, a spacious private patio, and a covered two-car carport with direct access to the home. Community-maintained grounds and amenities with low HOA dues make for effortless living.

Mortgage Calculator

Est. Monthly Payment

$6,014

Principal & Interest$4,485
Property Tax$887
Insurance$259
HOA$383
%($177,400)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$3,991
Monthly Cashflow

Rent − PITIA

$-2,023
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,680

Mortgage (P+I)
$4,485
Cap Rate
1.09%
Cash-on-Cash
-24.89%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$8,771

NOI (Annual)
$9,659
Price-to-Rent

Lower = better for investors

18.5

* 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