3890 Nobel Dr

3890 Nobel Dr #1505

D

San Diego, CA 92122

$535,000
NEW — 6d on market

Soft Appraisal Value: $319,000 · 67.7% above estimate

Beds

2

Baths

2

Sqft

1,200

Year Built

1991

Days on Market

6

Property Type

Condo

HOA/mo

$3,170

MLS ID

260007435SD

View on MLS

Description

Welcome to 3890 Nobel Dr Unit 1205, 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

$6,566

Principal & Interest$2,705
Property Tax$535
Insurance$156
HOA$3,170
%($107,000)
%

Investment Score

0D
Est. Monthly Rent
$2,678
Monthly Cashflow

Rent − PITIA

$-3,888
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,950

Mortgage (P+I)
$2,705
Cap Rate
-5.04%
Cash-on-Cash
-55.51%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$9,107

NOI (Annual)
$-26,937
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