13222 Salmon River 201

13222 Salmon River 201

A

San Diego, CA 92129

$640,000
NEW — 1d

Beds

3

Baths

2

Sqft

1,127

Year Built

1987

Days on Market

1

Property Type

Townhouse

HOA/mo

$435

MLS ID

NDP2606822

This property is in San Diego (92129). View neighborhood stats →

About This Property

Immaculate, beautifully remodeled townhome in the highly sought-after Casablanca community! This move-in-ready home features fresh interior paint, brand-new carpeting, and two recently remodeled bathrooms. The well-appointed kitchen includes a gas stove, refrigerator, and ample cabinetry, while the washer and dryer are also included for your convenience. Enjoy seamless indoor-outdoor living with direct access to your own private patio—perfect for morning coffee, entertaining guests, or simply relaxing. Additional highlights include generous storage space and two assigned parking spaces, including one covered carport. Casablanca residents enjoy resort-style amenities, including four swimming pools, four spas, a clubhouse, and BBQ areas. Ideally located with convenient access to major freeways, shopping, dining, and recreational opportunities, including Los Peñasquitos Canyon Preserve, the YMCA, and the public library. Just minutes from the beautiful beaches of Del Mar and La Jolla, this exceptional home is also located within the award-winning Poway Unified School District.

Mortgage Calculator

Est. Monthly Payment

$4,498

Principal & Interest$3,236
Property Tax$640
Insurance$187
HOA$435
%($128,000)
%

Investment Score

46B
Est. Monthly Rent
$3,520
Monthly Cashflow

Rent − PITIA

$-978
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,321

Mortgage (P+I)
$3,236
Cap Rate
1.72%
Cash-on-Cash
-21.76%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$6,534

NOI (Annual)
$10,981
Price-to-Rent

Lower = better for investors

15.2

* 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 AnalysisOpen Full Calculator