12884 Camino De La Breccia San Diego

12884 Camino De La Breccia San Diego

D

, CA 92128

$713,750

Beds

3

Baths

2

Sqft

1,350

Year Built

1982

Days on Market

57

Property Type

Condo

HOA/mo

$410

MLS ID

2600240SD

Description

OPEN, AIRY, SKY-LIGHTS BRIGHT, TWO BEDROOM PLUS DEN/OFFICE END UNIT WITH HUGE NORTH VIEWS. BRAND NEW SWISS CREAM INTERIOR DECOR AND STYLE. FEATURES ELEGANT, NEW DESIGNER VINYL PLANK FLOORING/BASEBOARDS THROUGH OUT. LIGHTLY USED, GREAT LAY-OUT, LARGE FUNCTIONAL OAK KITCHEN W GRANITE COUNTERS, STAINLESS STEEL, BUILT-INS. SIZABLE MASTER SUITE W LARGE, SHELVED WALK-IN. EXPANSIVE CATHEDRAL CEILINGS, CEILING FANS. TWO PRIVATE PATIOS, LARGE MAIN WITH MOUNTAIN VISTA. HOME EXUDES A MODERN AND INVITING ATMOSPHERE. DELIGHTFUL, FRIENDLY COMMUNITY, GOLF, RECREATION CENTER, EXERCISE ROOM, POOL, SPA, TENNIS, PICKLEBALL, LAWN BOWLING AND MUCH MORE.

Mortgage Calculator

Est. Monthly Payment

$4,941

Principal & Interest$3,609
Property Tax$714
Insurance$208
HOA$410
%($142,750)
%

Investment Score

7D
Est. Monthly Rent

Estimated Rent

$3,397
Monthly Cashflow

Rent − PITI − HOA

$-1,544
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,920

Mortgage (P+I)
$3,609
Cap Rate
1.16%
Cash-on-Cash
-12.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.94
Break-even Rent
$4,941

NOI (Annual)
$8,270
Price-to-Rent

Lower = better for investors

17.5

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

Get Expert AnalysisOpen Full Calculator