4080 Rosenda
1 / 20

4080 Rosenda #210

D

San Diego, CA 92122

$745,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,086

Year Built

1986

Days on Market

2

Property Type

Condo

HOA/mo

$522

MLS ID

260011025SD

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

Virtual Tour

About This Property

Welcome to one of the largest and most desirable floorplans in La Jolla Colony, featuring dual master suites and a fully renovated, turnkey interior. This beautifully updated condo showcases an open-concept layout with wide plank flooring, abundant natural light, and seamless indoor-outdoor flow to a private enclosed patio. The designer kitchen has been completely remodeled with quartz countertops, shaker cabinetry, stainless steel appliances, and a stylish backsplash, opening to the main living and dining areas, perfect for both everyday living and entertaining. Both bathrooms have been thoughtfully upgraded with modern finishes, creating a clean and contemporary feel throughout. 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)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$2,752
Monthly Cashflow

Rent − PITIA

$-2,499
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,753

Mortgage (P+I)
$3,767
Cap Rate
0.02%
Cash-on-Cash
-30.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$7,626

NOI (Annual)
$170
Price-to-Rent

Lower = better for investors

22.6

* 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