4012 Nobel Dr

4012 Nobel Dr

D

San Diego, CA 92122

$620,000

Soft Appraisal Value: $774,000 · 19.9% below estimate

Beds

2

Baths

2

Sqft

849

Year Built

1983

Days on Market

132

Property Type

Condo

HOA/mo

$700

MLS ID

250044180SD

Description

Discover the award-winning Villa Europa – where timeless beauty meets unparalleled convenience. This meticulously maintained, one-level condo offers a unique blend of Old World charm and modern living. Step into a picturesque courtyard reminiscent of a European palace, complete with tranquil fountains, elegant arches, and towering palms. Inside, you'll be greeted by soaring ceilings, a welcoming fireplace, and a private, enclosed patio, perfect for relaxing or entertaining. Located in the coveted Golden Triangle, this exceptionally priced home provides instant access to UCSD, trolley lines, and a wealth of shopping and dining options including Whole Foods, Nordstrom Rack, AMC, Ralphs, and the UTC Mall. Experience the best of UTC/La Jolla living right at your doorstep!

Mortgage Calculator

Est. Monthly Payment

$4,636

Principal & Interest$3,135
Property Tax$620
Insurance$181
HOA$700
%($124,000)
%

Investment Score

2D
Est. Monthly Rent
$3,078
Monthly Cashflow

Rent − PITI − HOA

$-1,558
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,783

Mortgage (P+I)
$3,135
Cap Rate
0.68%
Cash-on-Cash
-26.93%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$6,692

NOI (Annual)
$4,229
Price-to-Rent

Lower = better for investors

16.8

* 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