17476 Fairlie Rd San Diego

17476 Fairlie Rd San Diego

D

, CA 92128

$639,000
NEW — 4d on market

Beds

2

Baths

2

Sqft

1,209

Year Built

1981

Days on Market

4

Property Type

Condo

HOA/mo

$550

MLS ID

260004612SD

View on MLS

Description

This beautifully updated 2-bedroom, 2-bathroom condo offers a bright and inviting interior, enhanced by dual pane windows, elegant window treatments, vaulted ceilings, recessed lighting, and cozy fireplace. The renovated kitchen boasts granite counters, stainless steel appliances, and a convenient breakfast bar—perfect for entertaining or casual dining. The primary bedroom offers a spacious walk-in closet and an ensuite bathroom with dual sinks, while the second bathroom has also been nicely updated. Laminate flooring runs throughout. Also included is an oversized laundry room with extra storage and butcher block counter. With central heating and air conditioning and a private, turfed outdoor area, this home combines comfort and convenience. Plus an oversized 1 car garage + 1 parking space. Playmor features resort-style amenities, including pools, spas, and tennis courts

Mortgage Calculator

Est. Monthly Payment

$4,607

Principal & Interest$3,231
Property Tax$639
Insurance$186
HOA$550
%($127,800)
%

Investment Score

5D
Est. Monthly Rent

Market Rent Estimate

$3,070
Monthly Cashflow

Rent − PITI − HOA

$-1,536
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,775

Mortgage (P+I)
$3,231
Cap Rate
0.86%
Cash-on-Cash
-14.42%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.95
Break-even Rent
$4,606

NOI (Annual)
$5,477
Price-to-Rent

Lower = better for investors

17.3

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

Get Expert AnalysisOpen Full Calculator