3890 Nobel Drive
1 / 12

3890 Nobel Drive #204

D

San Diego, CA 92122

$439,000
NEW — 1d

Soft Appraisal Value: $434,400 · 1.1% above estimate

Beds

2

Baths

2

Sqft

1,200

Year Built

1992

Days on Market

1

Property Type

Condo

HOA/mo

$4,200

MLS ID

260012163SD

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

About This Property

Luxury retirement living at its finest in this exclusive 62+ community at Pacific Regents Senior Living in La Jolla. This beautifully appointed second-floor residence conveniently located close to the elevators offering spectacular views, 2 bed, 2 bath, master bath includes a walk in bath tub, balcony, washer/dryer and underground parking with options valet service. Residents enjoy resort style amenities including gourmet dining, room service, luncheon and dinner service weekly, housekeeping and a full time activity director. A rare opportunity to enjoy comfort, convenience and an exceptional lifestye! Shown by appointment only see below.

Mortgage Calculator

Est. Monthly Payment

$6,987

Principal & Interest$2,220
Property Tax$439
Insurance$128
HOA$4,200
%($87,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,807
Monthly Cashflow

Rent − PITIA

$-4,180
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,191

Mortgage (P+I)
$2,220
Cap Rate
-8.12%
Cash-on-Cash
-70.95%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$9,549

NOI (Annual)
$-35,657
Price-to-Rent

Lower = better for investors

13.0

* 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