14509 Dunleer Way
1 / 7

14509 Dunleer Way

C

San Diego, CA 92126

$968,900
NEW — 1d

Beds

3

Baths

2

Sqft

1,609

Year Built

2026

Days on Market

1

Property Type

Condo

HOA/mo

$500

MLS ID

NDP2605548

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

Virtual Tour

About This Property

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 July move-in.

Mortgage Calculator

Est. Monthly Payment

$6,651

Principal & Interest$4,899
Property Tax$969
Insurance$283
HOA$500
%($193,780)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,457
Monthly Cashflow

Rent − PITIA

$-3,194
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,797

Mortgage (P+I)
$4,899
Cap Rate
0.13%
Cash-on-Cash
-29.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$9,686

NOI (Annual)
$1,231
Price-to-Rent

Lower = better for investors

23.4

* 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