14404 Segal Way Way

14404 Segal Way Way

D

San Diego, CA 92126

$905,900

Beds

2

Baths

2

Sqft

1,312

Year Built

2026

Days on Market

11

Property Type

Condo

HOA/mo

$203

MLS ID

NDP2601679

Description

Welcome to the Dorsey Plan One, a stylish two-story condo offering 2 bedrooms, 2 bathrooms, and 1,312 sq. ft. of beautifully arranged living space which is both efficient and elegant. This home features an expansive view of the creek/canyon, attached two-car garage and a unique tech space at the entry, perfect for a home office or study area. The modern kitchen is equipped with white shaker soft-close cabinets, a full tile backsplash, beautiful upgraded quartz countertops, and Whirlpool appliances including a five-burner gas stove, microwave, and dishwasher. Designer-selected upgrades are showcased throughout, including beautiful flooring and a whole-house air and water filtration system. 3Roots is known for its award-winning State of the Art Fit & Rec Center operated by the Fit Athletic Club with access to workout class, personal training and nutrition. Beach entry pool, lap pool and spa, cabanas, BBQs, walking trails, parks and meditation garden. Ready to move in. All renderings(including photographs) are for illustrative purposes only and are of the model home. Home is ready to move in.

Mortgage Calculator

Est. Monthly Payment

$5,954

Principal & Interest$4,581
Property Tax$906
Insurance$264
HOA$203
%($181,180)
%

Investment Score

8D
Est. Monthly Rent

Market Rent Estimate

$4,105
Monthly Cashflow

Rent − PITI − HOA

$-1,849
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,548

Mortgage (P+I)
$4,581
Cap Rate
1.37%
Cash-on-Cash
-12.24%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.90
Break-even Rent
$5,954

NOI (Annual)
$12,396
Price-to-Rent

Lower = better for investors

18.4

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

Get Expert AnalysisOpen Full Calculator