4012 Nobel Dr
1 / 20

4012 Nobel Dr #103

D

San Diego, CA 92122

$625,000
NEW — 0d

Soft Appraisal Value: $622,100 · 0.5% above estimate

Beds

2

Baths

2

Sqft

849

Year Built

1983

Days on Market

0

Property Type

Condo

HOA/mo

$700

MLS ID

260010031SD

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

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

$4,668

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$700
%($125,000)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$3,027
Monthly Cashflow

Rent − PITIA

$-1,640
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,857

Mortgage (P+I)
$3,160
Cap Rate
0.58%
Cash-on-Cash
-27.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$6,738

NOI (Annual)
$3,635
Price-to-Rent

Lower = better for investors

17.2

* 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