1 / 20

11815 Elkins

San Diego, CA 92126

$1,125,000

NEW — 6d

Soft Appraisal Value: $1,099,100 · 2.4% above estimate

Beds

Baths

Sqft

1,275

Year Built

1976

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2606208

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$7,142

Principal & Interest$5,689

Property Tax$1,125

Insurance$328

Down Payment

%($225,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$4,251

Comp Average

$3,654

8979 Capcano Road

3bd / 2.5ba · 1,373 sqft · Single Family

$889K

Est. $4,462/mo

14515 Dunleer Way

2bd / 2ba · 1,312 sqft · Condo

$845K

Est. $3,948/mo

10541 Caminito Pollo

3bd / 2ba · 1,239 sqft · Condo

$749K

Est. $3,473/mo

8397 Summerdale Road

2bd / 2ba · 1,101 sqft · Townhouse

$685K

Est. $2,923/mo

11130 Taloncrest Way

2bd / 2ba · 1,264 sqft · Townhouse

$895K

Est. $3,463/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

11D

Est. Monthly Rent

$4,251

Monthly Cashflow

Rent − PITIA

$-2,891

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,806

Mortgage (P+I)

$5,689

Cap Rate

0.94%

Cash-on-Cash

-25.63%

DSCR

Need ≥ 1.25 for DSCR loan

0.60

Break-even Rent

$10,492

NOI (Annual)

$10,593

Price-to-Rent

Lower = better for investors

22.1

* 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 Analysis Open Full Calculator