14525 Dunleer Way
1 / 16

14525 Dunleer Way

D

San Diego, CA 92126

$830,900
NEW — 3d

Beds

2

Baths

2

Sqft

1,312

Year Built

2026

Days on Market

3

Property Type

Condo

HOA/mo

$203

MLS ID

NDP2604068

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

Virtual Tour

About This Property

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, Whirlpool appliances including a five-burner gas stove, microwave, and dishwasher.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 late September. All renderings(including photographs) are for illustrative purposes only and are of the model home.

Mortgage Calculator

Est. Monthly Payment

$5,478

Principal & Interest$4,201
Property Tax$831
Insurance$242
HOA$203
%($166,180)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$3,372
Monthly Cashflow

Rent − PITIA

$-2,105
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,573

Mortgage (P+I)
$4,201
Cap Rate
0.91%
Cash-on-Cash
-25.80%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$8,013

NOI (Annual)
$7,537
Price-to-Rent

Lower = better for investors

20.5

* 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