4080 Rosenda 210

4080 Rosenda 210

C

San Diego, CA 92122

$745,000

Beds

2

Baths

2

Sqft

1,086

Year Built

1986

Days on Market

Property Type

Condo

HOA/mo

$522

MLS ID

260017388SD

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

About This Property

Discover turnkey living in the heart of La Jolla Colony. Beautifully renovated, this exceptional residence offers one of the largest and most desirable floorplans in the community, featuring dual primary suites and a bright, open-concept design. Wide plank flooring, abundant natural light, and seamless indoor-outdoor flow create a warm, inviting atmosphere that feels instantly like home. The designer kitchen has been thoughtfully reimagined with quartz countertops, shaker cabinetry, stainless steel appliances, and a stylish backsplash, opening effortlessly to the living and dining areas--ideal for both everyday living and entertaining. Both bathrooms have been tastefully updated with modern finishes, completing the home's clean, contemporary aesthetic. Additional highlights include an interior laundry room, dual closets in each suite, and the option to purchase fully furnished with designer-selected furnishings curated specifically for the home- ideal for a seamless, turnkey move-in or investment. Located in the highly sought-after La Jolla Colony community, residents enjoy access to pool and spa amenities, lush grounds, and proximity to UCSD, shopping, dining, beaches, and major transit options. Includes two covered carport spaces and additional storage.

Mortgage Calculator

Est. Monthly Payment

$5,251

Principal & Interest$3,767
Property Tax$745
Insurance$217
HOA$522
%($149,000)
%

Investment Score

24D
Est. Monthly Rent
$3,295
Monthly Cashflow

Rent − PITIA

$-1,956
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,335

Mortgage (P+I)
$3,767
Cap Rate
0.70%
Cash-on-Cash
-26.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$7,626

NOI (Annual)
$5,188
Price-to-Rent

Lower = better for investors

18.8

* 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