14507 Dunleer Way

14507 Dunleer Way

D

San Diego, CA 92126

$848,900

Soft Appraisal Value: $848,400 · 0.1% above estimate

Beds

2

Baths

2

Sqft

1,312

Year Built

2026

Days on Market

9

Property Type

Condo

HOA/mo

$203

MLS ID

NDP2602714

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 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, 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 this summer. All renderings(including photographs) are for illustrative purposes only and are of the model home.

Mortgage Calculator

Est. Monthly Payment

$5,592

Principal & Interest$4,293
Property Tax$849
Insurance$248
HOA$203
%($169,780)
%

Investment Score

0D
Est. Monthly Rent
$2,757
Monthly Cashflow

Rent − PITI − HOA

$-2,835
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,177

Mortgage (P+I)
$4,293
Cap Rate
0.16%
Cash-on-Cash
-29.52%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$8,182

NOI (Annual)
$1,387
Price-to-Rent

Lower = better for investors

25.7

* 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