11031 Cedarcrest Way
1 / 20

11031 Cedarcrest Way

D

San Diego, CA 92121

$1,499,000
NEW — 7d

Beds

4

Baths

2.5

Sqft

2,000

Year Built

2000

Days on Market

7

Property Type

Single Family

HOA/mo

$96

MLS ID

260010642SD

This property is in San Diego (92121). View neighborhood stats →

Virtual Tour

About This Property

Welcome to this beautifully updated 4-bedroom, 2.5-bath home in the highly sought-after Pacific Ridge community of San Diego. This move-in ready property features brand new luxury vinyl plank flooring throughout the main level, freshly painted interior, and updated kitchen cabinetry for a modern, cohesive feel. The spacious floor plan includes a dedicated office with custom built-in desk and shelving—perfect for today’s work-from-home lifestyle. Upstairs, the primary suite offers a fully updated bathroom and a generous walk-in closet, while the secondary bathroom has been tastefully refreshed. Enjoy energy efficiency with paid solar and the convenience of a 3-car garage. Step outside to a large, private backyard designed for both relaxation and entertaining, featuring stamped concrete hardscape, an artificial turf putting green, and a beautifully landscaped hillside with a tranquil waterfall feature. The hillside offers additional space for gardening, fruit trees, or future customization. Located in a desirable neighborhood close to top-rated schools, parks, and major employment hubs, this home offers the perfect blend of comfort, style, and functionality. Photos are virtually staged.

Mortgage Calculator

Est. Monthly Payment

$9,612

Principal & Interest$7,580
Property Tax$1,499
Insurance$437
HOA$96
%($299,800)
%

Location

Loading map...

Comparable Properties

1 comp found

This Property

$5,247

vs

Comp Average

$6,645

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

6D
Est. Monthly Rent
$5,247
Monthly Cashflow

Rent − PITIA

$-4,365
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,821

Mortgage (P+I)
$7,580
Cap Rate
0.61%
Cash-on-Cash
-27.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$14,105

NOI (Annual)
$9,108
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