14621 Dunleer Way

14621 Dunleer Way

D

San Diego, CA 92126

$1,199,900

Soft Appraisal Value: $1,194,900 · 0.4% above estimate

Beds

3

Baths

3

Sqft

1,875

Year Built

2025

Days on Market

46

Property Type

Single Family

HOA/mo

$248

MLS ID

NDP2601579

Description

Welcome to AERO, brand new construction in the Meadow's district of the master-planned community of 3 Roots! AERO's Plan 1 is an exceptional 1,875 sq. ft. tri-level detached condo, featuring 3 spacious bedrooms and 3 full baths. The main living floor boasts one bedroom, providing convenient accessibility, which can also double as a home office, while the 2 generously sized bedrooms on the 3rd level ensure privacy. The 9 foot ceilings and 3rd floor laundry offer spaciousness and convenience. This thoughtfully designed floor plan is flooded with natural light, thanks to the ample windows throughout. The modern and contemporary architecture is complemented by the designer selected options. Buyers may still select their own flooring! This home is ready for move in April/May! Residents receive membership to the state of the art Fit and Rec Center, complete with a beach entry family pool with cabanas, spa, and an adult lap pool. There are 8 miles of scenic trails, 38 acres of curated parks within the 3 Roots community. The experience of living in this vibrant community is perfect for those seeking a balance of comfort and active lifestyle with minimal maintenance. Don't miss the opportunity to call this home! Photos are for representational purposes only and are artist renderings.

Mortgage Calculator

Est. Monthly Payment

$7,865

Principal & Interest$6,067
Property Tax$1,200
Insurance$350
HOA$248
%($239,980)
%

Investment Score

2D
Est. Monthly Rent
$4,697
Monthly Cashflow

Rent − PITIA

$-3,168
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,248

Mortgage (P+I)
$6,067
Cap Rate
0.82%
Cash-on-Cash
-26.24%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$11,513

NOI (Annual)
$9,826
Price-to-Rent

Lower = better for investors

21.3

* 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