14006 Lumurine Way
1 / 19

14006 Lumurine Way

D

San Diego, CA 92126

$1,154,950

Soft Appraisal Value: $1,152,500 · 0.2% above estimate

Beds

2

Baths

2

Sqft

1,645

Year Built

2025

Days on Market

41

Property Type

Condo

HOA/mo

$250

MLS ID

260004805SD

This property is in San Diego (92126). View neighborhood stats →

Virtual Tour

About This Property

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

$7,582

Principal & Interest$5,840
Property Tax$1,155
Insurance$337
HOA$250
%($230,990)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$4,602
Monthly Cashflow

Rent − PITIA

$-2,980
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,001

Mortgage (P+I)
$5,840
Cap Rate
0.87%
Cash-on-Cash
-25.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$11,097

NOI (Annual)
$10,070
Price-to-Rent

Lower = better for investors

20.9

* 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