3550 Lebon Dr

3550 Lebon Dr

D

San Diego, CA 92122

$511,000
NEW — 7d on market

Beds

1

Baths

1

Sqft

600

Year Built

2006

Days on Market

7

Property Type

Condo

HOA/mo

$351

MLS ID

PTP2601762

Description

Prime UTC location! Quiet ground floor corner 1 bedroom, 1 bath Condo in Villa Vicenza(gated) offers peaceful courtyard views, in-unit laundry, and one reserved parking spaces. The amenity rich gated community features a pool, spa, fitness center, and internet café. Just minutes to Westfield UTC mall, UCSD, the University of California San Diego shuttle, dining, beaches and access to new trolly station. Ideal for primary residence or investment opportunity. Resort level amenities including heated pool, spas, showers and full gym.

Mortgage Calculator

Est. Monthly Payment

$3,595

Principal & Interest$2,584
Property Tax$511
Insurance$149
HOA$351
%($102,200)
%

Investment Score

20D
Est. Monthly Rent
$2,932
Monthly Cashflow

Rent − PITI − HOA

$-663
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,763

Mortgage (P+I)
$2,584
Cap Rate
1.93%
Cash-on-Cash
-7.78%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.82
Break-even Rent
$3,595

NOI (Annual)
$9,850
Price-to-Rent

Lower = better for investors

14.5

* 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