11476 Bellatrix Court

11476 Bellatrix Court

D

San Diego, CA 92126

$1,035,000
NEW — 1d on market

Beds

3

Baths

2

Sqft

1,405

Year Built

1973

Days on Market

1

Property Type

Single Family

HOA/mo

$150

MLS ID

SW26044664

View on MLS

Description

Welcome to this thoughtfully updated 3-bedroom,2-bath home located on a desirable corner lot within a quietcul-de-sac in Mira Mesa. This residence offers spacious living areasfilled with natural light and features durable LVP flooringthroughout. The inviting living room includes a cozy fireplace,creating a comfortable gathering space. Renovated bathrooms, a newdishwasher, and a water softener system add everyday convenience,while fully paid-off solar panels provide energy efficiency andlong-term savings. The spacious backyard offers flexibility foroutdoor enjoyment and includes two storage sheds for tools, hobbies,and seasonal items. Residents also enjoy access to a communityswimming pool just a short walk away. Conveniently located nearshopping centers, dining, and everyday amenities, this propertycombines functional upgrades, generous living space, and a primelocation in Mira Mesa.

Mortgage Calculator

Est. Monthly Payment

$6,720

Principal & Interest$5,234
Property Tax$1,035
Insurance$302
HOA$150
%($207,000)
%

Investment Score

3D
Est. Monthly Rent

Estimated Rent

$3,718
Monthly Cashflow

Rent − PITI − HOA

$-3,003
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,720

Mortgage (P+I)
$5,234
Cap Rate
0.60%
Cash-on-Cash
-17.41%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$6,721

NOI (Annual)
$6,160
Price-to-Rent

Lower = better for investors

23.2

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

Get Expert AnalysisOpen Full Calculator