3890 Nobel
1 / 20

3890 Nobel #1003

D

San Diego, CA 92122

$699,900
NEW — 6d

Beds

2

Baths

2

Sqft

1,153

Year Built

1992

Days on Market

6

Property Type

Condo

HOA/mo

$3,432

MLS ID

260012243SD

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

About This Property

Welcome to 3890 Nobel Dr Unit 1003, a 2-bedroom, 2-bathroom condo in the Pacific Regent community. Remodeled with gorgeous views! 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

$7,875

Principal & Interest$3,539
Property Tax$700
Insurance$204
HOA$3,432
%($139,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,824
Monthly Cashflow

Rent − PITIA

$-5,051
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,284

Mortgage (P+I)
$3,539
Cap Rate
-4.71%
Cash-on-Cash
-53.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.36
Break-even Rent
$10,985

NOI (Annual)
$-32,936
Price-to-Rent

Lower = better for investors

20.7

* 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