7120 Shoreline Dr
1 / 20

7120 Shoreline Dr #2311

C

San Diego, CA 92122

$699,900
NEW — 2d

Beds

2

Baths

2

Sqft

848

Year Built

1988

Days on Market

2

Property Type

Condo

HOA/mo

$500.58

MLS ID

260011602SD

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

About This Property

Granite counters, stainless steel appliances, upgraded tiles, soft new carpets, cozy antique fireplace, fresh paint. Sought after top floor model with sunny south light, vaulted ceilings and panoramic views of lush Rose Canyon. Breezy balcony with storage, large spacious bedrooms with adjacent bathrooms and walk in closet and two slider closets. Vibrant UTC location close to shopping, theaters, restaurants, highways, and bus lines.

Mortgage Calculator

Est. Monthly Payment

$4,944

Principal & Interest$3,539
Property Tax$700
Insurance$204
HOA$501
%($139,980)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$3,082
Monthly Cashflow

Rent − PITIA

$-1,862
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,154

Mortgage (P+I)
$3,539
Cap Rate
0.66%
Cash-on-Cash
-27.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$7,178

NOI (Annual)
$4,625
Price-to-Rent

Lower = better for investors

18.9

* 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