3890 Nobel Dr. San Diego

3890 Nobel Dr. San Diego

D

, CA 92122

$485,000

Beds

2

Baths

2

Sqft

1,153

Year Built

1992

Days on Market

14

Property Type

Condo

HOA/mo

$3,725

MLS ID

260003803SD

Description

Welcome to 3890 Nobel Dr Unit 306, a 2-bedroom, 2-bathroom condo in the Pacific Regent community. Pacific Regent is a luxury retirement community for those aged 62 and up, offering an array of amenities. Enjoy 24-hour security, a salon, and a library for convenience. The HOA includes access to a fitness center, heated pool and spa, and meeting rooms for events. Indulge in gourmet restaurant-style dining and room service.

Mortgage Calculator

Est. Monthly Payment

$6,804

Principal & Interest$2,452
Property Tax$485
Insurance$141
HOA$3,725
%($97,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$5,233
Monthly Cashflow

Rent − PITI − HOA

$-1,570
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,178

Mortgage (P+I)
$2,452
Cap Rate
-1.80%
Cash-on-Cash
-19.43%
DSCR
2.13
Break-even Rent
$6,803

NOI (Annual)
$-8,709
Price-to-Rent

Lower = better for investors

7.7

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

Get Expert AnalysisOpen Full Calculator