11805 Wilmington Road

11805 Wilmington Road

C

San Diego, CA 92128

$1,495,000
NEW — 1d

Beds

4

Baths

3

Sqft

2,356

Year Built

1991

Days on Market

1

Property Type

Single Family

HOA/mo

$62

MLS ID

260017577SD

This property is in San Diego (92128). View neighborhood stats →

About This Property

Nestled on a quiet cul-de-sac, this recently remodeled home features an updated kitchen with quartz countertops and stainless steel appliances, plus a beautifully upgraded backyard with a fire pit and above-ground spa--perfect for entertaining. A full bedroom and bathroom on the main level make it ideal for multigenerational living. The spacious primary suite includes a walk-in closet and dedicated split A/C for personalized comfort. Owned solar keeps energy costs low, and you'll appreciate award-winning PUSD schools and low HOA fees.

Mortgage Calculator

Est. Monthly Payment

$9,553

Principal & Interest$7,560
Property Tax$1,495
Insurance$436
HOA$62
%($299,000)
%

Investment Score

6D
Est. Monthly Rent
$5,180
Monthly Cashflow

Rent − PITIA

$-4,373
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,810

Mortgage (P+I)
$7,560
Cap Rate
0.60%
Cash-on-Cash
-27.33%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$14,024

NOI (Annual)
$8,997
Price-to-Rent

Lower = better for investors

24.1

* 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