3550 Lebon Dr. San Diego

3550 Lebon Dr. San Diego

D

, CA 92122

$700,000
NEW — 5d on market

Beds

2

Baths

2

Sqft

956

Year Built

2006

Days on Market

5

Property Type

Condo

HOA/mo

$364.25

MLS ID

260004534SD

View on MLS

Description

Prime UTC location! This third floor 2 bedroom, 2 bath condo in Villa Vicenza offers peaceful courtyard views, two private balconies, in-unit laundry, and two reserved parking spaces. The amenity rich gated community features a pool, spa, fitness center, and internet café. Just minutes to Westfield UTC, the University of California San Diego shuttle, dining, and beaches. Ideal for primary residence or investment opportunity.

Mortgage Calculator

Est. Monthly Payment

$4,808

Principal & Interest$3,540
Property Tax$700
Insurance$204
HOA$364
%($140,000)
%

Investment Score

10D
Est. Monthly Rent

Market Rent Estimate

$3,695
Monthly Cashflow

Rent − PITI − HOA

$-1,113
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,546

Mortgage (P+I)
$3,540
Cap Rate
1.70%
Cash-on-Cash
-9.54%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.04
Break-even Rent
$4,808

NOI (Annual)
$11,923
Price-to-Rent

Lower = better for investors

15.8

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator