10582 Caminito Glenellen San Diego

10582 Caminito Glenellen San Diego

D

, CA 92126

$874,900

Beds

3

Baths

2

Sqft

1,239

Year Built

1976

Days on Market

29

Property Type

Townhouse

HOA/mo

$378

MLS ID

V1-34402

View on MLS

Description

Single Story 3-bedroom 2 bath Detached Condo in desirable Mesa Village. Corner unit with no shared walls. Two vehicle carport with direct access to unit. Private rear patio for entertaining. Spacious storage unit. Located in end of cul-de-sac with nearby guest parking. Easy access to clubhouse, pool and spa. Home is turnkey ready with window coverings, refrigerator, and full-size washer and dryer in home.

Mortgage Calculator

Est. Monthly Payment

$5,932

Principal & Interest$4,424
Property Tax$875
Insurance$255
HOA$378
%($174,980)
%

Investment Score

4D
Est. Monthly Rent

Market Rent Estimate

$3,527
Monthly Cashflow

Rent − PITI − HOA

$-2,405
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,945

Mortgage (P+I)
$4,424
Cap Rate
0.66%
Cash-on-Cash
-16.49%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$5,932

NOI (Annual)
$5,746
Price-to-Rent

Lower = better for investors

20.7

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator