7835 Inception Way
1 / 20

7835 Inception Way

D

San Diego, CA 92108

$1,025,000

Soft Appraisal Value: $1,014,000 · 1.1% above estimate

Beds

2

Baths

2.5

Sqft

1,390

Year Built

2012

Days on Market

8

Property Type

Townhouse

HOA/mo

$401

MLS ID

260003005SD

This property is in San Diego (92108). View neighborhood stats →

Virtual Tour

About This Property

This sun-drenched corner courtyard 3-story townhome features an array of luxury features. With a convenient 1st-floor bedroom/office & full bath and direct access to the 2-car epoxy covered garage. The 2nd floor "wow" factor includes soaring 2-story ceilings and massive windows bridging 2nd & 3rd floors with the open floor plan. Fully remodeled chef’s kitchen boasts an abundance of white Italian cabinetry paired with white & gray quartz counters, full backsplash, huge waterfall island, and Bosch Wifi-enabled appliance suite including wall oven & micro, hood and panel dishwasher. The lofty 3rd-floor primary suite features unique stacking doors to open the room up or create privacy and an expansive bonus space. Smart home tech includes Google Mesh System, Nest thermostat, Ring doorbell, 2GIG security, & Wifi enabled garage door. Newer LG full size stacked washer and dryer at 3rd floor laundry. Surround sound & LED lighting throughout. Truly turnkey! Award-winning Civita offers a sophisticated, walkable lifestyle centered around a 14-acre community park featuring an outdoor amphitheater, BBQ areas, and basketball court. Residents enjoy exclusive access to a world-class recreation center with two resort-style pools, spas, a state-of-the-art gym, and a social party room. on-site management, and roaming security for peace of mind. Perfectly located in the heart of Mission Valley, Civita blends luxury amenities with unparalleled convenience.

Mortgage Calculator

Est. Monthly Payment

$6,908

Principal & Interest$5,183
Property Tax$1,025
Insurance$299
HOA$401
%($205,000)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$4,040
Monthly Cashflow

Rent − PITIA

$-2,868
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,651

Mortgage (P+I)
$5,183
Cap Rate
0.62%
Cash-on-Cash
-27.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$10,081

NOI (Annual)
$6,380
Price-to-Rent

Lower = better for investors

21.1

* 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