3890 Nobel Dr. San Diego

3890 Nobel Dr. San Diego

D

, CA 92122

$1,290,000

Beds

3

Baths

2.5

Sqft

2,420

Year Built

1991

Days on Market

245

Property Type

Condo

HOA/mo

$7,346

MLS ID

250028575SD

Description

Spectacular opportunity on the 16th floor! Completely remodeled double sized unit with gorgeous Ocean, City, & Sunset views at 62+ Pacific Regent La Jolla! Luxury independent living retirement community! SPACIOUS floor plan (2,420 sq.ft.) features: 3 BR's (1 currently used as an office) & 2.5 BA's. Stunning galley kitchen w/white quartz counters, rich cabinetry, & a serving hatch for your convenience & to enjoy your views! Private primary suite w/an office, walk-in closet, & direct access to your personal balcony. Large primary & secondary baths all boast modern elegance! Beautiful engineered hardwood flooring, marble flooring at entry & kitchen, walk-in pantry/laundry unit, crown moulding, an additional private balcony, & many fine details throughout! Complimentary valet, weekly 2 hr. housekeeping service, 24 hour concierge & security! Abundance of amenities include: Restaurant style dining, pool/spa, fitness center, library, salon, a variety of daily scheduled activities, and more!

Mortgage Calculator

Est. Monthly Payment

$15,535

Principal & Interest$6,523
Property Tax$1,290
Insurance$376
HOA$7,346
%($258,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$5,233
Monthly Cashflow

Rent − PITI − HOA

$-10,302
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,581

Mortgage (P+I)
$6,523
Cap Rate
-5.63%
Cash-on-Cash
-47.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$15,535

NOI (Annual)
$-72,691
Price-to-Rent

Lower = better for investors

20.5

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

Get Expert AnalysisOpen Full Calculator