3927 Nobel Dr

3927 Nobel Dr #39

D

San Diego, CA 92122

$429,000

Beds

Baths

1

Sqft

420

Year Built

1987

Days on Market

53

Property Type

Condo

HOA/mo

$167

MLS ID

260003383SD

Description

A beautifully upgraded studio in the sought after Venetian community, ideally located in the heart of UTC. VA approved complex and low HOA dues! The open layout lives larger than expected, with a west facing living space that opens to a private patio. Thoughtful upgrades throughout include cherry wood cabinetry, granite countertops, stainless steel appliances, wood and travertine tile flooring, and a sleek bathroom with glass shower doors. In unit stackable laundry offers everyday convenience, with additional community laundry available. The home also includes a gated parking space nearby. Residents enjoy a full suite of amenities including a pool, spa, fitness center, tennis courts, clubhouse, EV charging, and landscaped green spaces. Ideally situated near parks, shopping, dining, transit, and major freeways.

Mortgage Calculator

Est. Monthly Payment

$2,890

Principal & Interest$2,169
Property Tax$429
Insurance$125
HOA$167
%($85,800)
%

Investment Score

11D
Est. Monthly Rent
$2,789
Monthly Cashflow

Rent − PITIA

$-101
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,100

Mortgage (P+I)
$2,169
Cap Rate
2.99%
Cash-on-Cash
-15.39%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.96
Break-even Rent
$4,218

NOI (Annual)
$12,828
Price-to-Rent

Lower = better for investors

12.8

* 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