3525 Lebon Dr.
1 / 20

3525 Lebon Dr. #302

D

San Diego, CA 92122

$739,000
NEW — 2d

Soft Appraisal Value: $726,200 · 1.8% above estimate

Beds

2

Baths

2

Sqft

1,138

Year Built

1981

Days on Market

2

Property Type

Condo

HOA/mo

$602

MLS ID

260013426SD

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

About This Property

Welcome to this light and bright top floor condo in the heart of UTC! Two large bedrooms and a very spacious loft which can be used as an office - brand new carpet throughout. Open floor plan with high ceilings. Fireplace in the living room with sliding glass doors to the balcony and the storage closet. A breakfast bar connects the kitchen and the dining area. Master bedroom has a huge walk-in closet. Washer/Dryer inside the unit. There is an additional secured storage unit in the garage, two assigned parking spaces plus visitor parking. This gated community is well-maintained with great amenities that include a pool, a spa and a great exercise room. Amazing location within walking distance to UCSD, UTC Mall, shopping centers, great restaurants, and beaches nearby.

Mortgage Calculator

Est. Monthly Payment

$5,293

Principal & Interest$3,737
Property Tax$739
Insurance$216
HOA$602
%($147,800)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$3,621
Monthly Cashflow

Rent − PITIA

$-1,673
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,121

Mortgage (P+I)
$3,737
Cap Rate
1.00%
Cash-on-Cash
-25.34%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$7,675

NOI (Annual)
$7,384
Price-to-Rent

Lower = better for investors

17.0

* 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