1 / 20

4012 102

San Diego, CA 92122

$720,000

NEW — 1d

Beds

Baths

Sqft

917

Year Built

1983

Days on Market

Property Type

Condo

HOA/mo

$775

MLS ID

260014007SD

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

About This Property

Location! Location! Location! The prime location in the heart of UTC ensures effortless access to the I-5 & 805, while the Westfield UTC Mall, La Jolla village, Whole food, Trader Joe's, Ralphs, CVS, AMC,and Transit Center are just moments away, offering a plethora of shopping, dining, and entertainment options. The kitchen, bathroom, and flooring were all renovated in 2023.

Mortgage Calculator

Est. Monthly Payment

$5,346

Principal & Interest$3,641

Property Tax$720

Insurance$210

HOA$775

Down Payment

%($144,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,102

Comp Average

$2,440

6350 Genesee Ave.

2bd / 2ba · 816 sqft · Condo

$449K

Est. $2,626/mo

8308 Regents Rd

1bd / 1ba · 687 sqft · Condo

$435K

Est. $2,510/mo

8328 Regents Road

1bd / 1ba · 624 sqft · Condo

$445K

Est. $2,449/mo

6210 Agee

1bd / 1ba · 692 sqft · Condo

$449K

Est. $2,307/mo

6204 Agee St

1bd / 1ba · 692 sqft · Condo

$459K

Est. $2,307/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$2,102

Monthly Cashflow

Rent − PITIA

$-3,244

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,327

Mortgage (P+I)

$3,641

Cap Rate

-1.14%

Cash-on-Cash

-36.06%

DSCR

Need ≥ 1.25 for DSCR loan

0.39

Break-even Rent

$7,722

NOI (Annual)

$-8,238

Price-to-Rent

Lower = better for investors

28.5

* 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 Analysis Open Full Calculator