18557 Caminito Pasadero San Diego

, CA 92128

$669,000

Beds

Baths

Sqft

1,222

Year Built

1993

Days on Market

Property Type

Condo

HOA/mo

$673.16

MLS ID

260001397SD

🏠 Virtual Tour View on MLS

Description

STUNNING mountain & sunset views from every room! Top floor single level corner unit at desirable GATED Morada at Vista Del Lago! Lots of natural light! Open floor plan with wood laminate flooring. Beautiful kitchen features granite counters & light colored cabinetry. Ample dining space & spacious living room with cheery fireplace. Full Sized washer/dryer in unit. A/C! Serene private patio to enjoy your amazing views! 1 detached garage (G-258). Fabulous RESORT STYLE amenities include: 2 large pools, 2 spas, fitness center, tennis courts, playground, & clubhouse. Very easy freeway access! Coveted Poway Unified School District!

Mortgage Calculator

Est. Monthly Payment

$4,920

Principal & Interest$3,383

Property Tax$669

Insurance$195

HOA$673

Down Payment

%($133,800)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,389

Comp Average

$3,087

12555 Oaks North Drive

2bd / 2ba · 1,096 sqft · Condo

$495K

Est. $3,404/mo

17463 Plaza Abierto San Diego

2bd / 1ba · 945 sqft · Condo

$485K

Est. $3,310/mo

12389 Santiago Road

2bd / 1ba · 962 sqft · Condo

$460K

Est. $2,688/mo

17617 Pomerado Rd San Diego

2bd / 2ba · 1,118 sqft · Condo

$519K

Est. $3,214/mo

17627 Pomerado Rd San Diego

2bd / 2ba · 980 sqft · Condo

$480K

Est. $2,817/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

Market Rent Estimate

$2,389

Monthly Cashflow

Rent − PITI − HOA

$-2,531

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,638

Mortgage (P+I)

$3,383

Cap Rate

-0.46%

Cash-on-Cash

-22.70%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71

Break-even Rent

$4,920

NOI (Annual)

$-3,062

Price-to-Rent

Lower = better for investors

23.3

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

Get Expert Analysis Open Full Calculator