3520 Lebon Dr

3520 Lebon Dr

D

San Diego, CA 92122

$469,000
NEW — 7d on market

Beds

1

Baths

1

Sqft

535

Year Built

2006

Days on Market

7

Property Type

Condo

HOA/mo

$351.5

MLS ID

260005353SD

View on MLS

Description

Top-Floor End Unit With UTC Convenience! This stunning top-floor, single-level end unit combines comfort, style, and a prime location in the heart of UTC/La Jolla. The home offers a bright, inviting living space with a great courtyard view. In-unit washer and dryer adds convenience to everyday living. Residents enjoy an array of community amenities including secured underground parking, a fitness center, spa, a Cyber Café with internet access, sparkling pools, expansive decks, and BBQ areas—perfect for entertaining or relaxing outdoors. Conveniently located next to the freeway, shopping malls, Whole Foods, Ralph’s, and Trader Joe’s, the property is ideal for UCSD students or faculty, with the UCSD shuttle nearby (buyer to confirm shuttle location). Additional features include garage parking, and a vibrant, highly sought-after UTC/La Jolla location that blends convenience and lifestyle. This turnkey home is a must-see!

Mortgage Calculator

Est. Monthly Payment

$3,329

Principal & Interest$2,372
Property Tax$469
Insurance$137
HOA$352
%($93,800)
%

Investment Score

17D
Est. Monthly Rent
$2,588
Monthly Cashflow

Rent − PITI − HOA

$-741
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,727

Mortgage (P+I)
$2,372
Cap Rate
1.65%
Cash-on-Cash
-9.48%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$3,329

NOI (Annual)
$7,733
Price-to-Rent

Lower = better for investors

15.1

* 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