11095 Delphinus Way
1 / 20

11095 Delphinus Way

D

San Diego, CA 92126

$1,199,000
NEW — 4d

Soft Appraisal Value: $1,184,500 · 1.2% above estimate

Beds

4

Baths

2

Sqft

1,614

Year Built

1974

Days on Market

4

Property Type

Single Family

HOA/mo

$38

MLS ID

260009618SD

This property is in San Diego (92126). View neighborhood stats →

Virtual Tour

About This Property

Stunning remodeled home. The brand new kitchen is the centerpiece, featuring custom cabinetry, a spacious island for gathering, and upgraded lighting. The living room features vaulted ceilings and a striking fireplace. Both bathrooms beautiful remodeled. Extensive upgrades include luxury vinyl flooring throughout, recessed lighting, newer windows, new ducting, and a new electrical panel. Exterior improvements include a new fence, rain gutters, and a drip irrigation system for low maintenance landscaping. Community pool is just one block away.

Mortgage Calculator

Est. Monthly Payment

$7,650

Principal & Interest$6,063
Property Tax$1,199
Insurance$350
HOA$38
%($239,800)
%

Location

Loading map...

Investment Score

15D
Est. Monthly Rent
$4,971
Monthly Cashflow

Rent − PITIA

$-2,679
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,821

Mortgage (P+I)
$6,063
Cap Rate
1.24%
Cash-on-Cash
-24.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$11,232

NOI (Annual)
$14,898
Price-to-Rent

Lower = better for investors

20.1

* 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