3550 Lebon Dr
1 / 20

3550 Lebon Dr #6227

B

San Diego, CA 92122

$498,000
NEW — 7d

Beds

1

Baths

1

Sqft

600

Year Built

2006

Days on Market

7

Property Type

Condo

HOA/mo

$351.5

MLS ID

260016017SD

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

About This Property

Updated second floor unit in the coveted Villa Vicenza at University City featuring city and treetop views and 2 assigned parking spaces in a gated underground garage! This 1 full bedroom and 1 full bathroom unit features a remodeled kitchen with granite countertops, newer stainless steel refrigerator and dishwasher, and laminate flooring. Private balcony with a storage closet. Light, bright, and airy with open views to enjoy. Unit includes stacked washer and dryer in-unit and storage closet in hallway. Ceiling fans in living room and bedroom. Lower HOA includes water, sewer, and trash plus community amenities with a full gym, community pool, spa, showers, and cyber lounge/cafe. Close access to highways and shopping (UTC Westfield Mall, I-5, I-805, I-52, I-56, Whole Foods, Vons, Trader Joe's, Nordstrom Rack, banking, restaurants, etc.). Nearby Hyatt, UCSD, Trolley, MTS public transportation, and much more!

Mortgage Calculator

Est. Monthly Payment

$3,513

Principal & Interest$2,518
Property Tax$498
Insurance$145
HOA$352
%($99,600)
%

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$2,501
Monthly Cashflow

Rent − PITIA

$-1,012
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,002

Mortgage (P+I)
$2,518
Cap Rate
1.24%
Cash-on-Cash
-24.12%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$5,101

NOI (Annual)
$6,195
Price-to-Rent

Lower = better for investors

16.6

* 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