10544 Bandell

10544 Bandell

D

San Diego, CA 92126

$1,050,000
NEW — 0d on market

Beds

4

Baths

2

Sqft

1,366

Year Built

1986

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008140SD

View on MLS

Description

Beautiful 4 bedroom 2 bathroom single-level home located on a quiet cul-de-sac in the desirable West Mira Mesa neighborhood. This move-in ready residence features luxury vinyl flooring throughout, offering both durability and modern style. Remodeled in 2021, this home blends modern upgrades with timeless appeal. The open and inviting layout is complemented by dual-pane windows that provide abundant natural light and energy efficiency. The upgraded kitchen showcases elegant quartz countertops and contemporary finishes, perfect for both everyday living and entertaining. Enjoy year-round comfort with central air conditioning, and appreciate the convenience of a thoughtfully designed one-level floor plan. Situated in a prime location, close to shopping, dining, parks, and easy freeway access, this is an exceptional opportunity you won’t want to miss.

Mortgage Calculator

Est. Monthly Payment

$6,666

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($210,000)
%

Investment Score

5D
Est. Monthly Rent
$4,847
Monthly Cashflow

Rent − PITIA

$-1,818
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,808

Mortgage (P+I)
$5,309
Cap Rate
1.72%
Cash-on-Cash
-21.76%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$9,793

NOI (Annual)
$18,014
Price-to-Rent

Lower = better for investors

18.1

* 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