11385 Avenida Del Gato
1 / 20

11385 Avenida Del Gato

D

San Diego, CA 92126

$975,000
NEW — 0d on market

Soft Appraisal Value: $964,400 · 1.1% above estimate

Beds

3

Baths

2

Sqft

1,149

Year Built

1972

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2602613

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

About This Property

BEAUTIFULLY UPGRADED 3 BEDROOM, 2 BATH SINGLE STORY HOME IN MIRA MESA AND THIS HOME FEATURES A GORGEOUS KITCHEN WITH HIGH END CABINTRY, STAINLESS APPLIANCES INCLUDING WOLF RANGE/OVEN, FARM SINK, QUARTZ COUNTERS ALONG WITH CENTER ISLAND, LARGE LIVING ROOM WITH VAULTED CEILINGS, RECESSED LIGHTING, FORCED A/C AND HEAT, UPDATED BATHS, PROFESSIONALLY LANDSCAPED YARD WITH PAVERS, STONE WALKWAYS, FRUIT TREES, COVERED PATIO AND A JACUZZI, 2 CAR GARAGE, CLOSE TO SCHOOLS, SHOPPING, RESTAURANTS, FREEWAYS AND MUCH MORE.

Mortgage Calculator

Est. Monthly Payment

$6,190

Principal & Interest$4,930
Property Tax$975
Insurance$284
%($195,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,748
Monthly Cashflow

Rent − PITIA

$-2,441
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,116

Mortgage (P+I)
$4,930
Cap Rate
1.00%
Cash-on-Cash
-25.33%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$9,093

NOI (Annual)
$9,774
Price-to-Rent

Lower = better for investors

21.7

* 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