3967 Nobel 249

3967 Nobel 249

A

San Diego, CA 92122

$485,000

Beds

Baths

1

Sqft

420

Year Built

1987

Days on Market

12

Property Type

Condo

HOA/mo

$184

MLS ID

260015425SD

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

About This Property

Beautiful first-floor corner studio in the highly sought-after Venetian community in UTC/La Jolla. This upgraded unit features newer luxury vinyl plank flooring, granite countertops, stainless steel appliances, and in-unit laundry. The spacious private patio extends the living space. Includes two assigned parking spaces--one garage and one uncovered. Resort-style community amenities include a pool, spa, fitness center, clubhouse, tennis courts, and BBQ areas. Conveniently located near UCSD, Westfield UTC, shopping, dining, entertainment, and nearby UCSD shuttle stops. Easy access to I-5 and I-805. Low HOA fee of approximately $184/month includes water, trash, sewer, and Wi-Fi. Great opportunity for owner-occupants, students, or investors. Parking 316 (uncovered) and 518 (covered).

Mortgage Calculator

Est. Monthly Payment

$3,263

Principal & Interest$2,452
Property Tax$485
Insurance$141
HOA$184
%($97,000)
%

Investment Score

73A
Est. Monthly Rent
$3,153
Monthly Cashflow

Rent − PITIA

$-109
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,239

Mortgage (P+I)
$2,452
Cap Rate
3.00%
Cash-on-Cash
-15.33%
DSCR

Need ≥ 1.25 for DSCR loan

0.97
Break-even Rent
$4,762

NOI (Annual)
$14,564
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