11908 Tivoli Park Row San Diego

11908 Tivoli Park Row San Diego

D

, CA 92128

$920,000

Beds

3

Baths

2.5

Sqft

1,496

Year Built

1993

Days on Market

34

Property Type

Condo

HOA/mo

$515

MLS ID

260002164SD

Description

Beautifully updated 3-bedroom, 2.5-bathroom Condo nestled in the heart of Carmel Mountain Ranch. This move-in-ready home boasts granite countertops, tile flooring, a stunning fireplace with live edge mantel, soaring high ceilings, and a spacious open kitchen equipped with stainless steel appliances, and a 2 car garage. Freshly painted interiors and brand-new carpet add a modern touch to this inviting home. Located in the highly acclaimed Poway Unified School District and in walking distance to local restaurants and stores. Welcome to 11098 Tivoli Park Row Unit 7, a beautifully updated 3-bedroom, 2.5-bathroom Condo nestled in the heart of Carmel Mountain Ranch. This move-in-ready gem boasts tile flooring, a stunning fireplace, soaring high ceilings, and a spacious open kitchen equipped with stainless steel appliances. Freshly painted interior and brand-new carpet add a modern touch to this inviting home. Located within the highly acclaimed Poway Unified School District, this property offers the perfect blend of convenience and community. Enjoy being just a short stroll away from shopping, dining, and entertainment options, including a nearby theater. The community features two sparkling pools, a BBQ area, and a park for the little ones, making it an ideal place to call home. Don’t miss this opportunity to live in one of the most sought-after neighborhoods in Carmel Mountain Ranch!

Mortgage Calculator

Est. Monthly Payment

$6,355

Principal & Interest$4,652
Property Tax$920
Insurance$268
HOA$515
%($184,000)
%

Investment Score

5D
Est. Monthly Rent

Market Rent Estimate

$4,034
Monthly Cashflow

Rent − PITI − HOA

$-2,321
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,016

Mortgage (P+I)
$4,652
Cap Rate
0.83%
Cash-on-Cash
-15.14%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.87
Break-even Rent
$6,355

NOI (Annual)
$7,638
Price-to-Rent

Lower = better for investors

19.0

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

Get Expert AnalysisOpen Full Calculator