2850 Reynard Way

2850 Reynard Way

D

San Diego, CA 92103

$575,000
NEW — 4d on market

Beds

2

Baths

1

Sqft

732

Year Built

1976

Days on Market

4

Property Type

Condo

HOA/mo

$447

MLS ID

260006725SD

Description

Absolutely gorgeous, remodeled ground floor unit with a spacious outdoor patio! Updated kitchen with maple cabinets, Cesarstone counters, and tiled backsplash. Recessed lighting and fresh interior paint. Fabulous bathroom with all newer tile, tub, fixtures and lighted mirror. Newer ceiling fans. Quieter Home Program is slated to install Triple paned new windows, sliders and front door in June 2026. New electrical sub panel. Carport parking spot is #22 with storage. A Beautiful place to call Home!

Mortgage Calculator

Est. Monthly Payment

$4,097

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$447
%($115,000)
%

Investment Score

20D
Est. Monthly Rent
$3,391
Monthly Cashflow

Rent − PITI − HOA

$-707
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,966

Mortgage (P+I)
$2,908
Cap Rate
1.97%
Cash-on-Cash
-7.37%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$4,098

NOI (Annual)
$11,303
Price-to-Rent

Lower = better for investors

14.1

* 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