14511 Dunleer Way
1 / 17

14511 Dunleer Way

D

San Diego, CA 92126

$1,011,900

Soft Appraisal Value: $1,011,600 · 0.0% above estimate

Beds

3

Baths

2.5

Sqft

1,625

Year Built

2026

Days on Market

64

Property Type

Condo

HOA/mo

$203

MLS ID

NDP2602260

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

Virtual Tour

About This Property

Welcome to the 3Roots community of Sorrento Mesa. This sought after Plan 2 end unit is one of the most coveted floor plans at Dorsey. Rare opportunity to live in one of the few duplex buildings with only 2 Plan 2's. This home is a 3 bedroom, 2.5 bath with an additional tech space at the entry level for privacy from the rest of the home. Enjoy 9' ceilings, lots of natural light, and an open floor plan on the main living level, which is great for entertaining including a designated dining area and adjacent large balcony. Plan 2 features contemporary styling and details throughout white cabinets, large kitchen island with ample seating area and Whirlpool appliances. Flooring can be selected and customized from the design center. 3 Roots is known for their state of the art Fit and Rec Center with access to workout classes, personal training and nutrition, beach entry pool, lap pool and spa, saunas, cabanas, BBQ's, walking trails and acres of curated parks throughout the community. This is an opportunity you won't want to miss. Photos are for representational purposes only. Home is scheduled to be complete in early summer 2026.

Mortgage Calculator

Est. Monthly Payment

$6,627

Principal & Interest$5,117
Property Tax$1,012
Insurance$295
HOA$203
%($202,380)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$4,593
Monthly Cashflow

Rent − PITIA

$-2,034
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,933

Mortgage (P+I)
$5,117
Cap Rate
1.40%
Cash-on-Cash
-23.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$9,701

NOI (Annual)
$14,202
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