14525 Dunleer Way
1 / 14

14525 Dunleer Way

B

San Diego, CA 92126

$832,900

Soft Appraisal Value: $832,800 · 0.0% above estimate

Beds

2

Baths

2

Sqft

1,312

Year Built

2026

Days on Market

48

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

$5,490

Principal & Interest$4,212
Property Tax$833
Insurance$243
HOA$203
%($166,580)
%

Location

Loading map...

Investment Score

33C
Est. Monthly Rent
$3,859
Monthly Cashflow

Rent − PITIA

$-1,631
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,213

Mortgage (P+I)
$4,212
Cap Rate
1.44%
Cash-on-Cash
-23.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$8,032

NOI (Annual)
$11,981
Price-to-Rent

Lower = better for investors

18.0

* 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