4060 Rosenda Court
1 / 20

4060 Rosenda Court #230

D

San Diego, CA 92122

$665,000
NEW — 2d

Soft Appraisal Value: $656,800 · 1.2% above estimate

Beds

2

Baths

2

Sqft

966

Year Built

1986

Days on Market

2

Property Type

Condo

HOA/mo

$522

MLS ID

260011074SD

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

About This Property

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. The Master suite includes an en-suite bath and a generous walk-in closet. Two assigned carport parking spaces. 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.

Mortgage Calculator

Est. Monthly Payment

$4,744

Principal & Interest$3,363
Property Tax$665
Insurance$194
HOA$522
%($133,000)
%

Location

Loading map...

Investment Score

28D
Est. Monthly Rent
$3,030
Monthly Cashflow

Rent − PITIA

$-1,714
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,965

Mortgage (P+I)
$3,363
Cap Rate
0.72%
Cash-on-Cash
-26.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$6,880

NOI (Annual)
$4,775
Price-to-Rent

Lower = better for investors

18.3

* 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