4012 Nobel Dr
1 / 20

4012 Nobel Dr #103

B

San Diego, CA 92122

$589,000

Soft Appraisal Value: $582,900 · 1.0% above estimate

Beds

2

Baths

2

Sqft

849

Year Built

1983

Days on Market

45

Property Type

Condo

HOA/mo

$700

MLS ID

260010031SD

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

Virtual Tour

About This Property

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

$4,439

Principal & Interest$2,978
Property Tax$589
Insurance$172
HOA$700
%($117,800)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$3,131
Monthly Cashflow

Rent − PITIA

$-1,308
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,519

Mortgage (P+I)
$2,978
Cap Rate
0.94%
Cash-on-Cash
-25.66%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$6,403

NOI (Annual)
$5,508
Price-to-Rent

Lower = better for investors

15.7

* 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