12122 Royal Birkdale Row San Diego

12122 Royal Birkdale Row San Diego

D

, CA 92128

$599,000

Beds

2

Baths

2

Sqft

1,172

Year Built

1987

Days on Market

17

Property Type

Condo

HOA/mo

$1,126

MLS ID

260003671SD

View on MLS

Description

Panoramic golf course views from most rooms and balcony. Resort-style living at Master's Hill in this upgraded home with private, quiet 3rd floor location. Granite countertops in kitchen and baths, new windows, new carpet, freshly painted cabinets and new hardware. Walk-in cedar-lined primary bdr closet. Complex is VA and FHA approved and meticulously maintained with 2 side-by-side parking spaces and storage. Photos of the living rm, dining rm and primary bdr have been virtually staged. Furniture/decor are digital renderings and are not included in the sale. HOA dues cover unlimited wifi, premium cable TV with pay stations, membership to Bernardo Heights Community Center w/tennis and pickleball, Master's Hill complex has 3 pools and jacuzzis, clubhouse, lap pools, gym, billiards, ping pong, BBQ and more! HOA also includes water, hot water. Photos of the Living Room, Dining Room and Primary Bedroom have been virtually staged. Furniture and decor are digital renderings and are not included in the sale. Photos of the Living Room, Dining Room and Primary Bedroom have been virtually staged. Furniture and decor are digital renderings and are not included in the sale. Panoramic golf course views from most rooms and balcony. Resort-style living at Master's Hill in this upgraded home with private, quiet 3rd floor location. Granite countertops in kitchen and baths, new windows, new carpet, freshly painted cabinets and new hardware. Walk-in cedar-lined primary bdr closet. Complex is VA and FHA approved and meticulously maintained with 2 side-by-side parking spaces and storage. Photos of the living rm, dining rm and primary bdr have been virtually staged. Furniture and decor are digital renderings and are not included in the sale. HOA dues cover unlimited wifi, premium cable TV with pay stations, membership to Bernardo Heights Community Center w/tennis and pickleball, Master's Hill complex has 3 pools and jacuzzis, clubhouse, lap pools, gym, billiards, ping pong, BBQ and more! HOA also includes water, hot water. Photos of the Living Room, Dining Room and Primary Bedroom have been virtually staged. Furniture and decor are digital renderings and are not included in the sale.

Mortgage Calculator

Est. Monthly Payment

$4,929

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$1,126
%($119,800)
%

Investment Score

6D
Est. Monthly Rent

Market Rent Estimate

$3,688
Monthly Cashflow

Rent − PITI − HOA

$-1,241
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,588

Mortgage (P+I)
$3,029
Cap Rate
0.88%
Cash-on-Cash
-12.43%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.22
Break-even Rent
$4,929

NOI (Annual)
$5,287
Price-to-Rent

Lower = better for investors

13.5

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

Get Expert AnalysisOpen Full Calculator