14501 Dunleer Way

14501 Dunleer Way

D

San Diego, CA 92126

$992,900

Soft Appraisal Value: $992,700 · 0.0% above estimate

Beds

3

Baths

2

Sqft

1,609

Year Built

2025

Days on Market

19

Property Type

Condo

HOA/mo

$450

MLS ID

NDP2602512

Description

Experience elevated single-story living in this beautifully appointed Plan Three penthouse residence at Dorsey, perched on the third floor of a three-story building with the convenience of your own private elevator. This thoughtfully designed home features an open-concept layout with 13' vaulted ceilings in the great room, a spacious kitchen with an oversized island, and a seamless flow to the outdoors through a 12-foot panel sliding door that opens to a stunning balcony, perfect for indoor/outdoor living. With three generously sized bedrooms, two full baths, the home offers both comfort and functionality. Designer-selected finishes are showcased throughout, including stylish and curated details that bring a modern, cohesive aesthetic. Additional features include a whole-house water and air filtration system and a private two-car garage. This home offers the perfect blend of luxury, convenience, and style. Enjoy the amenities of 3 Roots including the state of the art gym operated by Fit Athletic Club with access to workout classes, personal training and nutrition. Beach entry pool, lap pool and spa, cabanas, BBQ's, walking trails, parks and meditation garden. All renderings (including photographs) are for illustrative purposes only. This home will be ready for a summer move-in.

Mortgage Calculator

Est. Monthly Payment

$6,753

Principal & Interest$5,021
Property Tax$993
Insurance$290
HOA$450
%($198,580)
%

Investment Score

3D
Est. Monthly Rent
$4,497
Monthly Cashflow

Rent − PITIA

$-2,257
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,118

Mortgage (P+I)
$5,021
Cap Rate
1.09%
Cash-on-Cash
-24.89%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$9,845

NOI (Annual)
$10,828
Price-to-Rent

Lower = better for investors

18.4

* 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