11404 Miro Circle

11404 Miro Circle

D

San Diego, CA 92131

$955,000
NEW — 3d on market

Beds

3

Baths

2.5

Sqft

1,458

Year Built

2002

Days on Market

3

Property Type

Townhouse

HOA/mo

$469

MLS ID

NDP2601927

Description

Beautifully updated townhome in the highly sought-after Miro/Ravel community. This light-filled home features an open-concept living area, upgraded flooring, a modern kitchen with stainless appliances, and a private patio perfect for relaxing or entertaining. Spacious primary suite with walk-in closet and dual-sink vanity. Enjoy in-unit laundry, attached garage, and resort-style amenities including pool, spa, BBQ areas, and lush greenbelts. Ideally located near Mira Mar Lake, top-rated schools, parks, shopping, and easy freeway access. A perfect blend of comfort, style, and location.

Mortgage Calculator

Est. Monthly Payment

$6,532

Principal & Interest$4,829
Property Tax$955
Insurance$279
HOA$469
%($191,000)
%

Investment Score

2D
Est. Monthly Rent

Market Rent Estimate

$3,708
Monthly Cashflow

Rent − PITI − HOA

$-2,824
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,473

Mortgage (P+I)
$4,829
Cap Rate
0.45%
Cash-on-Cash
-17.74%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$6,532

NOI (Annual)
$4,276
Price-to-Rent

Lower = better for investors

21.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator