10840 Scripps Ranch Blvd San Diego

10840 Scripps Ranch Blvd San Diego

D

Scripps Ranch, CA 92131

$484,900
NEW — 3d on market

Beds

1

Baths

1

Sqft

803

Year Built

2002

Days on Market

3

Property Type

Condo

HOA/mo

$400

MLS ID

260004760SD

Description

Live the Five-Star Lifestyle at Scripps Monarch Step into resort-style living in a gated community that blends luxury, comfort, and convenience. Features Include: • Spacious, light-filled layout with walk-in pantry and walk-in bedroom closet • In-unit laundry just off the private patio • Primary suite with generous walk-in closet • One designated parking space Community Amenities: • Resort-size pool, spa, fitness center, clubhouse, and private movie theater room Prime Location: Close to Miramar, Lake Miramar, Aliante University, Qualcomm, UCSD, top-rated schools, parks, restaurants, shops, and major freeways.

Mortgage Calculator

Est. Monthly Payment

$3,478

Principal & Interest$2,452
Property Tax$485
Insurance$141
HOA$400
%($96,980)
%

Investment Score

14D
Est. Monthly Rent

Market Rent Estimate

$2,659
Monthly Cashflow

Rent − PITI − HOA

$-819
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,834

Mortgage (P+I)
$2,452
Cap Rate
1.53%
Cash-on-Cash
-10.13%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.08
Break-even Rent
$3,478

NOI (Annual)
$7,409
Price-to-Rent

Lower = better for investors

15.2

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

Get Expert AnalysisOpen Full Calculator