4060 Rosenda Court
1 / 18

4060 Rosenda Court #230

C

San Diego, CA 92122

$649,900

Soft Appraisal Value: $642,900 · 1.1% above estimate

Beds

2

Baths

2

Sqft

966

Year Built

1986

Days on Market

47

Property Type

Condo

HOA/mo

$522

MLS ID

260011074SD

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

Virtual Tour

About This Property

Lovely move-in ready 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. The primary suite offers an en-suite bath and generous walk-in closet. Two assigned carport parking spaces. The HOA covers water, sewer, trash, exterior building maintenance, landscaping, plus access to La Jolla Colony’s private park. Close Proximity to UCSD, UTC, and easy freeway access.

Mortgage Calculator

Est. Monthly Payment

$4,648

Principal & Interest$3,286
Property Tax$650
Insurance$190
HOA$522
%($129,980)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,062
Monthly Cashflow

Rent − PITIA

$-1,586
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,832

Mortgage (P+I)
$3,286
Cap Rate
0.84%
Cash-on-Cash
-26.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$6,740

NOI (Annual)
$5,451
Price-to-Rent

Lower = better for investors

17.7

* 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