11318 Caminito Rodar

11318 Caminito Rodar

D

San Diego, CA 92126

$2,427,990

Soft Appraisal Value: $2,379,500 · 2.0% above estimate

Beds

5

Baths

4.5

Sqft

3,183

Year Built

2025

Days on Market

67

Property Type

Single Family

HOA/mo

$399

MLS ID

260002004SD

Description

Lot 3 – New Construction Home in Sorrento Mesa. Welcome to Tierra Alta, an intimate 8-home cul-de-sac community offering spectacular views of Los Peñasquitos Canyon Preserve. This 3,183 sq. ft. detached home (Plan 3) blends modern design with functional living spaces. 5 bedrooms, 4.5 baths, loft, a tech room, and a 3-car attached bay garage; a move-in ready home designed for comfort and convenience. The primary suite includes a private deck, while the large fenced backyard is perfect for gatherings and outdoor relaxation. The stylish kitchen showcases "sand" finish maple shaker-style cabinets, extra cabinetry, and electrical upgrades. Plus, owned solar (not leased) adds energy efficiency and savings. Ask about our limited-time builder incentives! Lot 3 – New Construction Home in Sorrento Mesa. Welcome to Tierra Alta, an intimate 8-home cul-de-sac community offering spectacular views of Los Peñasquitos Canyon Preserve. This 3,183 sq. ft. detached home (Plan 3) blends modern design with functional living spaces. 5 bedrooms, 4.5 baths, a tech room, loft and a 3-car attached bay garage; a move-in ready home designed for comfort and convenience. The primary suite includes a private deck, while the large fenced backyard is perfect for gatherings and outdoor relaxation. The stylish kitchen showcases "sand" finish maple shaker-style cabinets, extra cabinetry, and electrical upgrades. Plus, owned solar (not leased) adds energy efficiency and savings. Ask about our limited-time builder incentives!

Mortgage Calculator

Est. Monthly Payment

$15,812

Principal & Interest$12,277
Property Tax$2,428
Insurance$708
HOA$399
%($485,598)
%

Investment Score

0D
Est. Monthly Rent
$5,982
Monthly Cashflow

Rent − PITIA

$-9,830
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,229

Mortgage (P+I)
$12,277
Cap Rate
-0.47%
Cash-on-Cash
-32.69%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.38
Break-even Rent
$23,163

NOI (Annual)
$-11,426
Price-to-Rent

Lower = better for investors

33.8

* 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