3520 Lebon Drive
1 / 20

3520 Lebon Drive #5128

C

San Diego, CA 92122

$719,000
NEW — 3d

Soft Appraisal Value: $707,200 · 1.7% above estimate

Beds

2

Baths

2

Sqft

956

Year Built

2006

Days on Market

3

Property Type

Condo

HOA/mo

$364

MLS ID

NDP2606049

This property is in San Diego (92122). View neighborhood stats →

Virtual Tour

About This Property

Bright end-unit 2BR/2BA first floor corner-end condo in the highly desirable centrally located Villa Vicenza community in UTC/La Jolla in the heart of the Golden Triangle. This fully upgraded home features an open split-master floor plan with private bathrooms in each bedroom, new LVP floors throughout (no carpet), new modern paint, dual primary suites positioned on opposite sides of the living area for added privacy, private master patio with two private storage closets, walk-in closets in both bedrooms, two private patios, in-unit stackable laundry, two assigned parking spaces in gated underground garage, granite countertops, stainless steel appliances, maple cabinets, smooth ceilings, dual-pane windows, marble oversized vanity, tile-enclosed tub, low-flow toilets, and nickel-plated fixtures. Community amenities include a heated pool, hot tub/spa, fitness center with yoga studio and free weights, beautifully well-maintained landscape, on-site management, and the second lowest HOA dues in the UTC area. Conveniently located near UCSD, bus stop, UTC mall, trolley station, restaurants, banks, Whole Foods, Ralphs, CVS, Trader Joes, very easy freeway access, and so much more!

Mortgage Calculator

Est. Monthly Payment

$4,928

Principal & Interest$3,636
Property Tax$719
Insurance$210
HOA$364
%($143,800)
%

Location

Loading map...

Investment Score

28D
Est. Monthly Rent
$3,177
Monthly Cashflow

Rent − PITIA

$-1,752
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,082

Mortgage (P+I)
$3,636
Cap Rate
0.92%
Cash-on-Cash
-25.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$7,179

NOI (Annual)
$6,649
Price-to-Rent

Lower = better for investors

18.9

* 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