3525 Lebon Drive
1 / 20

3525 Lebon Drive #204

C

San Diego, CA 92122

$698,000
NEW — 0d

Soft Appraisal Value: $681,900 · 2.4% above estimate

Beds

2

Baths

2

Sqft

1,008

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

$602

MLS ID

OC26135273

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

About This Property

Locate in the heart of UTC, Gated, this spacious and bright 2 bedroom 2 bath condo situated on a second level of of La Jolla Garden. The unit features Laminate flooring through out, large master bedroom with walk-in closet, nice size secondary bedroom, linen closet, cozy fireplace, in-unit laundry, large balcony with storage, assigned two car underground parking spaces, elevator access from garage and ground level. La Jolla Garden amenities include pool/spa, club house with kitchen and dinner room, and it is close to UCSD, UTC Westfield mall, grocery stores, restaurants, trolley, bus stop, Freeway 5 and 805.

Mortgage Calculator

Est. Monthly Payment

$5,033

Principal & Interest$3,529
Property Tax$698
Insurance$204
HOA$602
%($139,600)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$3,110
Monthly Cashflow

Rent − PITIA

$-1,923
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,220

Mortgage (P+I)
$3,529
Cap Rate
0.53%
Cash-on-Cash
-27.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$7,292

NOI (Annual)
$3,708
Price-to-Rent

Lower = better for investors

18.7

* 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