1307 Terracina Ln San Diego

1307 Terracina Ln San Diego

D

, CA 92103

$799,999
NEW — 5d on market

Beds

2

Baths

2.5

Sqft

1,168

Year Built

2003

Days on Market

5

Property Type

Townhouse

HOA/mo

$285

MLS ID

260004497SD

Description

VA/FHA Approved! $285 HOA!!! Attached garage and in unit washer and dryer. Welcome to this beautifully maintained 2-bedroom, 2.5-bath townhome in the heart of Mission Hills! Filled with natural sunlight, this bright and airy home offers the perfect blend of comfort and convenience all at an affordable price. Enjoy being just steps from local restaurants and minutes to Downtown, Little Italy, major freeways, the airport, and San Diego’s stunning beaches. Pet-friendly and located in a prime area with one of the lowest HOA fees in San Diego, this is an opportunity you don’t want to miss!

Mortgage Calculator

Est. Monthly Payment

$5,364

Principal & Interest$4,045
Property Tax$800
Insurance$233
HOA$285
%($160,000)
%

Investment Score

11D
Est. Monthly Rent

Market Rent Estimate

$4,096
Monthly Cashflow

Rent − PITI − HOA

$-1,267
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,876

Mortgage (P+I)
$4,045
Cap Rate
1.75%
Cash-on-Cash
-9.50%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.01
Break-even Rent
$5,363

NOI (Annual)
$14,031
Price-to-Rent

Lower = better for investors

16.3

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

Get Expert AnalysisOpen Full Calculator