11937 Bajada

San Diego, CA 92128

$819,000

Beds

Baths

Sqft

1,841

Year Built

1967

Days on Market

—

Property Type

Condo

HOA/mo

$710

MLS ID

NDP2606824

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

Mortgage Calculator

Est. Monthly Payment

$5,909

Principal & Interest$4,141

Property Tax$819

Insurance$239

HOA$710

Down Payment

%($163,800)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,125

Comp Average

$3,148

12250 Corte Sabio

2bd / 2ba · 1,032 sqft · Condo

$520K

Est. $3,329/mo

17607 Pomerado

2bd / 2ba · 1,118 sqft · Condo

$519K

Est. $3,125/mo

18752 Caminito Cantilena

2bd / 2ba · 1,140 sqft · Condo

$529K

Est. $3,129/mo

18698 Caminito Cantilena

2bd / 2ba · 1,056 sqft · Condo

$529K

Est. $3,125/mo

16555 Caminito Vecinos

2bd / 2ba · 1,134 sqft · Condo

$545K

Est. $3,034/mo

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

Investment Score

Est. Monthly Rent

$3,125

Monthly Cashflow

Rent − PITIA

$-2,784

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,186

Mortgage (P+I)

$4,141

Cap Rate

-0.06%

Cash-on-Cash

-30.66%

DSCR

Need ≥ 1.25 for DSCR loan

0.53

Break-even Rent

$8,561

NOI (Annual)

$-531

Price-to-Rent

Lower = better for investors

21.8

* 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