10836 Everly Way

10836 Everly Way

C

San Diego, CA 92129

$1,295,000
NEW — 1d

Beds

4

Baths

3

Sqft

1,935

Year Built

2020

Days on Market

1

Property Type

Single Family

HOA/mo

$190

MLS ID

260017569SD

This property is in San Diego (92129). View neighborhood stats →

About This Property

Rare find! First time on the market, located in the exclusive The Commons at Pacific Village, built by renowned developer Lennar. This home is very close to award winning Poway Unified Schools!! The home features smart home technology, electric/hybrid vehicle charging station, tankless water heater, and Cat-6A Wiring throughout. Modern luxury flooring, quartz countertops, Moen chrome plumbing fixtures, and soft close cabinetry in the kitchen and bathrooms. Modern open floorplan with downstairs bedroom and full bathroom. Refrigerator and side by side washer and dryer are included in the sale. Minimal maintenance backyard. Incredible amenities include: Community pool, spa, playground area, BBQ & fire pit. Walking trail around the community. Pacific Village is located close to shopping, dining, freeway access and has low HOA fees and NO Mello Roos.

Mortgage Calculator

Est. Monthly Payment

$8,411

Principal & Interest$6,548
Property Tax$1,295
Insurance$378
HOA$190
%($259,000)
%

Investment Score

5D
Est. Monthly Rent
$4,533
Monthly Cashflow

Rent − PITIA

$-3,878
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,000

Mortgage (P+I)
$6,548
Cap Rate
0.51%
Cash-on-Cash
-27.80%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$12,325

NOI (Annual)
$6,579
Price-to-Rent

Lower = better for investors

23.8

* 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