10878 Sabre Hill Dr San Diego

10878 Sabre Hill Dr San Diego

D

, CA 92128

$565,000

Beds

2

Baths

2

Sqft

904

Year Built

1993

Days on Market

74

Property Type

Condo

HOA/mo

$415

MLS ID

250045998SD

Description

This top-level 2-bedroom, 2-bath condominium offers comfort, convenience, and beautiful mountain views. Recently updated with newer waterproof luxury vinyl flooring, tankless water heater, and fresh interior paint. This home features a bright, open layout with ample natural light. Equipped with its own full size water and dryer located in the closet on the balcony. Enjoy the privacy of a top-floor unit and the ease of low-maintenance living. Community also equipped with EV Chargers for your vehicle. Conveniently located near shopping, dining, and quick freeway access, making commuting and daily errands a breeze.

Mortgage Calculator

Est. Monthly Payment

$4,002

Principal & Interest$2,857
Property Tax$565
Insurance$165
HOA$415
%($113,000)
%

Investment Score

2D
Est. Monthly Rent

Market Rent Estimate

$2,350
Monthly Cashflow

Rent − PITI − HOA

$-1,652
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,663

Mortgage (P+I)
$2,857
Cap Rate
0.41%
Cash-on-Cash
-17.54%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.82
Break-even Rent
$4,002

NOI (Annual)
$2,324
Price-to-Rent

Lower = better for investors

20.0

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

Get Expert AnalysisOpen Full Calculator