11086 Doverhill Road

11086 Doverhill Road

D

San Diego, CA 92131

$1,199,000

Beds

3

Baths

2

Sqft

1,404

Year Built

1997

Days on Market

23

Property Type

Single Family

HOA/mo

$56

MLS ID

PTP2601353

Description

Welcome to this beautiful single level, refreshed 3-bedroom, 2-bath home in the highly desirable Scripps Ranch community. Offering approximately 1,400 square feet of well-designed living space, this home combines comfort, functionality, and an unbeatable location. Freshly painted throughout, the interior feels bright, crisp, and truly move-in ready. The thoughtfully laid-out floor plan features spacious living areas that flow seamlessly, ideal for both everyday living and effortless entertaining. Natural light fills the home, creating a warm and welcoming atmosphere. The primary suite leads to the backyard and offers privacy and comfort, while the additional bedrooms provide flexibility for guests, family, or a home office. The backyard with low maintenance artificial turf offers space to relax and enjoy San Diego’s year-round sunshine. Garage with built-in custom cabinets for ample storage. With a low HOA and close proximity to parks, top-rated Dingeman Elementary school, shopping, dining, and easy freeway access, this home delivers exceptional value in one of San Diego’s most sought-after neighborhoods. Don’t miss this opportunity to own in Scripps Ranch

Mortgage Calculator

Est. Monthly Payment

$7,668

Principal & Interest$6,063
Property Tax$1,199
Insurance$350
HOA$56
%($239,800)
%

Investment Score

3D
Est. Monthly Rent
$4,112
Monthly Cashflow

Rent − PITI − HOA

$-3,556
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,501

Mortgage (P+I)
$6,063
Cap Rate
0.56%
Cash-on-Cash
-17.79%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$7,668

NOI (Annual)
$6,745
Price-to-Rent

Lower = better for investors

24.3

* 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