4060 Rosenda Court San Diego

4060 Rosenda Court San Diego

D

, CA 92122

$660,000
NEW — 3d on market

Beds

2

Baths

2

Sqft

966

Year Built

1986

Days on Market

3

Property Type

Condo

HOA/mo

$522

MLS ID

260004713SD

View on MLS

Description

Lovely corner unit condo offering two bedrooms and two full baths in the desirable La Paz community of La Jolla Colony. Enjoy the convenience of a full size Washer/Dryer in the unit. A spacious private patio is located off the living room and a kitchen with custom cabinetry. Large windows provide abundant natural light throughout. The Master suite includes an en-suite bath and a generous walk-in closet. HOA includes Water, Sewer, Trash, Common area and Exterior Bldg Maintenance, Exterior Landscaping. Access to Private Park in La Jolla Colony. Close Proximity to UCSD, UTC, and easy freeway access. Two assigned parking spaces included.

Mortgage Calculator

Est. Monthly Payment

$4,712

Principal & Interest$3,337
Property Tax$660
Insurance$192
HOA$522
%($132,000)
%

Investment Score

4D
Est. Monthly Rent

Market Rent Estimate

$2,962
Monthly Cashflow

Rent − PITI − HOA

$-1,749
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,981

Mortgage (P+I)
$3,337
Cap Rate
0.65%
Cash-on-Cash
-15.90%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$4,711

NOI (Annual)
$4,281
Price-to-Rent

Lower = better for investors

18.6

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

Get Expert AnalysisOpen Full Calculator