2712 Villas Way

2712 Villas Way

D

San Diego, CA 92108

$1,095,000

Beds

3

Baths

2.5

Sqft

1,762

Year Built

2004

Days on Market

46

Property Type

Single Family

HOA/mo

$189

MLS ID

PTP2601089

Description

Welcome to 2712 Villas Way, a beautifully maintained detached, single family home in the highly sought-after gated community of Escala in Mission Valley consisting of 3 bedrooms and 3 baths. This Tuscan-inspired residence features soaring arched ceilings, crown molding, granite countertops, stainless steel appliances, and a bright open-concept floor plan anchored by a cozy fireplace. Tile and wood flooring enhance both style and functionality, while the private patio offers the perfect space for outdoor dining, relaxing, or entertaining. An attached two-car garage provides added convenience. Escala residents enjoy access to a resort-style clubhouse with two sparkling pools and spas, a fully equipped fitness center, tennis courts, playground, dog park, and scenic picnic areas creating a vibrant, amenity-rich lifestyle. Ideally located just minutes from premier shopping, dining, downtown San Diego, beaches, the airport, trolley access, and major freeways, this home delivers the perfect blend of comfort, privacy, and central convenience.

Mortgage Calculator

Est. Monthly Payment

$7,140

Principal & Interest$5,537
Property Tax$1,095
Insurance$319
HOA$189
%($219,000)
%

Investment Score

3D
Est. Monthly Rent
$4,590
Monthly Cashflow

Rent − PITI − HOA

$-2,550
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,518

Mortgage (P+I)
$5,537
Cap Rate
1.12%
Cash-on-Cash
-24.76%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$10,458

NOI (Annual)
$12,226
Price-to-Rent

Lower = better for investors

19.9

* 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