3890 Nobel
1 / 16

3890 Nobel #1504

C

San Diego, CA 92122

$549,000
NEW — 5d

Soft Appraisal Value: $551,200 · 0.4% below estimate

Beds

2

Baths

2

Sqft

1,200

Year Built

1991

Days on Market

5

Property Type

Condo

HOA/mo

$3,442

MLS ID

260015246SD

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

Virtual Tour

About This Property

Immaculate 2-bedroom suite, completely renovated from top to bottom in the ultra-luxury Pacific Regent La Jolla. Gorgeous 15th floor unit with expansive west-facing views. Tile floors, carpeting, and granite counters. New kitchen appliances include an LG Refrigerator, Bosch Dishwasher, microwave, and disposal. Two Ovens with convection features. Complex features a fitness center, heated indoor pool & spa, library, meeting rooms, gourmet style restaurant/room service, gated entry with 24 hour security/concierge desk, valet parking in a gated underground garage, housekeeping, transportation, beauty/spa services, and social programs and clubs. Exercise classes, including tai chi, chair dancing and more, help residents stay fit and social. This is luxury living with friendly people and engaging community!

Mortgage Calculator

Est. Monthly Payment

$6,927

Principal & Interest$2,776
Property Tax$549
Insurance$160
HOA$3,442
%($109,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,804
Monthly Cashflow

Rent − PITIA

$-4,123
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,225

Mortgage (P+I)
$2,776
Cap Rate
-5.35%
Cash-on-Cash
-57.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$9,590

NOI (Annual)
$-29,393
Price-to-Rent

Lower = better for investors

16.3

* 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