7505 Bannister Ln
1 / 20

7505 Bannister Ln

C

San Diego, CA 92126

$1,050,000
NEW — 2d

Soft Appraisal Value: $1,032,100 · 1.7% above estimate

Beds

3

Baths

2

Sqft

1,471

Year Built

1986

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013828SD

This property is in San Diego (92126). View neighborhood stats →

About This Property

Centrally located in Mira Mesa, this single-story home features 3 bedrooms, 2 baths, 1,471 square feet, and a 2-car attached garage. Welcome home enter into large light and bright formal living room with fireplace, vaulted ceilings and large windows. Kitchen features stainless steel appliances, tile counters, wood cabinets, wall oven, gas stovetop, dishwasher, refrigerator, stainless steel sink. Newer upgraded vinyl plank flooring throughout entire home, newer neutral paint and newer blinds. Large master bedroom with vaulted ceilings, large sliding glass door to large backyard patio, master bathroom inside. Both other two bedrooms near hallway bathroom. Large low maintenance yard with drought tolerant landscaping. Washer and dryer located in garage. Central heating and A/C system.

Mortgage Calculator

Est. Monthly Payment

$6,666

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($210,000)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$4,312
Monthly Cashflow

Rent − PITIA

$-2,353
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,220

Mortgage (P+I)
$5,309
Cap Rate
1.24%
Cash-on-Cash
-24.12%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$9,793

NOI (Annual)
$13,071
Price-to-Rent

Lower = better for investors

20.3

* 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