4040 Caminito Suero San Diego

4040 Caminito Suero San Diego

D

, CA 92122

$1,035,000
NEW — 6d on market

Beds

2

Baths

2

Sqft

1,112

Year Built

1988

Days on Market

6

Property Type

Single Family

HOA/mo

$385

MLS ID

260004346SD

Description

Rare SINGLE STORY "Muir" plan in popular Barcelona in La Jolla Colony. Sparkling clean, in move in condition. Freshly landscaped, air conditioning, Solar heating, hardwood floors, and NO steps. Steps to lovely pool-spa (one of two in development Interior Laundry, direct entry from garage. Perfect location: close to freeways, trolley, bus service, restarurants, groceries. You will be a member of La Jolla Colony Association, with its beautiful greenbelt and park, ideal for long walks, exercise course, and community events. Hurry, this special home will not last long on the market.

Mortgage Calculator

Est. Monthly Payment

$6,955

Principal & Interest$5,234
Property Tax$1,035
Insurance$302
HOA$385
%($207,000)
%

Investment Score

1D
Est. Monthly Rent

Market Rent Estimate

$3,654
Monthly Cashflow

Rent − PITI − HOA

$-3,302
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,004

Mortgage (P+I)
$5,234
Cap Rate
0.27%
Cash-on-Cash
-19.14%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$6,956

NOI (Annual)
$2,749
Price-to-Rent

Lower = better for investors

23.6

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator