4060 Rosenda Ct San Diego

4060 Rosenda Ct San Diego

D

, CA 92122

$615,000

Beds

2

Baths

1

Sqft

806

Year Built

1986

Days on Market

78

Property Type

Condo

HOA/mo

$435

MLS ID

250045799SD

Description

Beautiful 2 bedrooms 1 bath Remodeled Condo with Stainless Appliances located in UTC. Laundry in unit, 2 covered carports with storage closet. Quiet complex that provides pool and barbecue area. Granite counter tops, stainless steel appliances (Stove, large refrigerator, dishwasher and microwave) Spacious outdoor patio surrounded by trees, ample closets and central heating with energy efficient furnace Centrally located between I-5 and off La Jolla Colony Drive. Conveniently close to supermarkets, shops and to UTC Mall.

Mortgage Calculator

Est. Monthly Payment

$4,339

Principal & Interest$3,110
Property Tax$615
Insurance$179
HOA$435
%($123,000)
%

Investment Score

7D
Est. Monthly Rent

Market Rent Estimate

$2,994
Monthly Cashflow

Rent − PITI − HOA

$-1,345
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,546

Mortgage (P+I)
$3,110
Cap Rate
1.10%
Cash-on-Cash
-13.12%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.96
Break-even Rent
$4,339

NOI (Annual)
$6,767
Price-to-Rent

Lower = better for investors

17.1

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

Get Expert AnalysisOpen Full Calculator