11313 Zapata

11313 Zapata

D

San Diego, CA 92126

$949,900

Soft Appraisal Value: $945,800 · 0.4% above estimate

Beds

4

Baths

3.5

Sqft

1,853

Year Built

2016

Days on Market

136

Property Type

Townhouse

HOA/mo

$360

MLS ID

SW25254952

Description

Welcome to this stunning 4-bedroom, 3.5-bath townhome nestled in the heart of Mira Mesa, one of San Diego’s most desirable communities. Perfectly situated between the 15 and 805 freeways, this home offers easy access for commuters and is just minutes from top-rated schools, shopping, dining, and local amenities. Step inside to discover a thoughtfully designed floor plan featuring an upgraded kitchen with modern finishes and an open-concept living and dining area—ideal for entertaining. The first level includes a convenient bedroom and full bath, along with an attached two-car garage. Upstairs, the second floor showcases the main living space, complete with a half bath and a private balcony where you can relax and enjoy beautiful sunset views. The third floor offers three spacious bedrooms and two full baths, including a luxurious primary suite with a large walk-in closet and dual vanity sinks. With low HOA fees and low taxes, this home combines comfort, style, and value in one exceptional package. Don’t miss the opportunity to make this beautifully upgraded townhome your new home in Mira Mesa! Motivated seller, bring all offers.

Mortgage Calculator

Est. Monthly Payment

$6,390

Principal & Interest$4,803
Property Tax$950
Insurance$277
HOA$360
%($189,980)
%

Investment Score

7D
Est. Monthly Rent
$4,335
Monthly Cashflow

Rent − PITI − HOA

$-2,055
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,844

Mortgage (P+I)
$4,803
Cap Rate
1.21%
Cash-on-Cash
-12.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$6,390

NOI (Annual)
$11,514
Price-to-Rent

Lower = better for investors

18.3

* 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