16055 Veridian

16055 Veridian

C

San Diego, CA 92127

$1,066,000
NEW — 1d

Beds

3

Baths

3

Sqft

1,974

Year Built

2017

Days on Market

1

Property Type

Condo

HOA/mo

$552

MLS ID

260017552SD

This property is in San Diego (92127). View neighborhood stats →

About This Property

Located in the highly desirable gated community of Veridian, this beautifully upgraded end-unit townhome features 3 bedrooms plus a versatile loft, ideal as a 4th bedroom or home office. Bright open floor plan with luxury vinyl plank flooring, white cabinetry, quartz countertops, and stainless steel appliances. Enjoy resort-style amenities including a lap pool, spa, BBQ, and recreation areas. Near parks, trails, and within walking distance of award-winning schools, this home combines comfort, style, and everyday convenience. An attached 2-car garage and ample guest parking add convenience.

Mortgage Calculator

Est. Monthly Payment

$7,319

Principal & Interest$5,390
Property Tax$1,066
Insurance$311
HOA$552
%($213,200)
%

Investment Score

1D
Est. Monthly Rent
$3,731
Monthly Cashflow

Rent − PITIA

$-3,588
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,335

Mortgage (P+I)
$5,390
Cap Rate
0.06%
Cash-on-Cash
-30.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$10,659

NOI (Annual)
$666
Price-to-Rent

Lower = better for investors

23.8

* 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