7160 Shoreline Dr.

7160 Shoreline Dr. #1BR

D

San Diego, CA 92122

$439,900
NEW — 4d on market

Beds

1

Baths

1

Sqft

597

Year Built

1988

Days on Market

4

Property Type

Condo

HOA/mo

$440

MLS ID

260006629SD

Description

Top-floor 1BR/1BA in the highly desirable Lucera community! Features vaulted ceilings, bright open layout, in-unit stackable washer/dryer, private patio with storage, and elevator access. Enjoy resort-style amenities including pool, spa, gym, clubhouse, tennis & basketball courts, and scenic walking trails. Prime UTC location near UCSD, Miramar, Nobel Park, library, Westfield UTC, La Jolla Village, and easy access to I-5 & I-15. Rare opportunity—don’t miss!

Mortgage Calculator

Est. Monthly Payment

$3,233

Principal & Interest$2,224
Property Tax$440
Insurance$128
HOA$440
%($87,980)
%

Investment Score

0D
Est. Monthly Rent
$1,032
Monthly Cashflow

Rent − PITI − HOA

$-2,200
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,804

Mortgage (P+I)
$2,224
Cap Rate
-1.58%
Cash-on-Cash
-38.25%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.32
Break-even Rent
$4,674

NOI (Annual)
$-6,958
Price-to-Rent

Lower = better for investors

35.5

* 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