14006 Lumurine Way San Diego

14006 Lumurine Way San Diego

D

, CA 92126

$1,159,950
NEW — 1d on market

Beds

2

Baths

2

Sqft

1,645

Year Built

2025

Days on Market

1

Property Type

Condo

HOA/mo

$250

MLS ID

260004805SD

View on MLS

Description

Your chance to live in a professionally decorated former Model Home. This home has never been lived in. With upgraded flooring and kitchen backsplash this home provides a low-maintenance layout with convenient single-level living. The heart of the home showcases the kitchen, Great Room and dining area in an open design that maximizes interior space. Two secondary bedrooms are tucked toward the front of the home, each with walk-in closets, while the owner’s suite is situated at the back for added privacy. Former Residence 1 model home at Hudson at 3Roots in Sorrento Mesa, San Diego! Located near Carrol Canyon Creek, Wonder Park and the future community sports park, complete with a trail system throughout the district. Designed around sustainability and wellness, 3Roots will boast strong solar programs, playgrounds and a fitness and recreation center. Nearby shopping and recreation options include Westfield UTC, Torrey Pines State Reserve and the sunny beaches of La Jolla.

Mortgage Calculator

Est. Monthly Payment

$7,614

Principal & Interest$5,865
Property Tax$1,160
Insurance$338
HOA$250
%($231,990)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$3,597
Monthly Cashflow

Rent − PITI − HOA

$-4,016
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,810

Mortgage (P+I)
$5,865
Cap Rate
0.06%
Cash-on-Cash
-20.77%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$7,613

NOI (Annual)
$661
Price-to-Rent

Lower = better for investors

26.9

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

Get Expert AnalysisOpen Full Calculator