3890 Nobel San Diego

3890 Nobel San Diego

D

, CA 92122

$490,000

Beds

2

Baths

2

Sqft

1,200

Year Built

1992

Days on Market

197

Property Type

Condo

HOA/mo

$3,725

MLS ID

250036552SD

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

$6,836

Principal & Interest$2,478
Property Tax$490
Insurance$143
HOA$3,725
%($98,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$5,233
Monthly Cashflow

Rent − PITI − HOA

$-1,603
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,215

Mortgage (P+I)
$2,478
Cap Rate
-1.80%
Cash-on-Cash
-19.62%
DSCR
2.11
Break-even Rent
$6,836

NOI (Annual)
$-8,843
Price-to-Rent

Lower = better for investors

7.8

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

Get Expert AnalysisOpen Full Calculator