16618 Orilla Dr San Diego

16618 Orilla Dr San Diego

D

, CA 92128

$599,000

Beds

2

Baths

2

Sqft

1,312

Year Built

1965

Days on Market

47

Property Type

Condo

HOA/mo

$675

MLS ID

2601161SD

Description

Beautifully maintained townhome in one of the area’s most sought-after 55+ communities. Seven Oaks. Known for its vibrant lifestyle, social activities, amenities and impeccably kept grounds, this private 2bed/2bath end-unit offers approximately 1,312 sq ft of comfortable living and enjoys serene greenbelt and a privacy rarely found. The permitted versatile bonus room is perfect for a sitting room, home office, hobby space, or optional third bedroom. With a functional layout, and peaceful surroundings, this home offers an easy, low-maintenance lifestyle in a community designed to be enjoyed.

Mortgage Calculator

Est. Monthly Payment

$4,478

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$675
%($119,800)
%

Investment Score

7D
Est. Monthly Rent

Market Rent Estimate

$3,254
Monthly Cashflow

Rent − PITI − HOA

$-1,224
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,471

Mortgage (P+I)
$3,029
Cap Rate
1.12%
Cash-on-Cash
-12.26%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.07
Break-even Rent
$4,478

NOI (Annual)
$6,689
Price-to-Rent

Lower = better for investors

15.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator