7853 Inception Way
1 / 20

7853 Inception Way

D

San Diego, CA 92108

$1,125,000

Beds

3

Baths

3.5

Sqft

1,814

Year Built

2012

Days on Market

12

Property Type

Condo

HOA/mo

$369

MLS ID

260011387SD

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

About This Property

PRICED TO SELL! Award-winning Origen at Civita – 3-story, 1,814 sq. ft., true 3-bedroom home with upgrades throughout! First floor offers a private bedroom & full bath, perfect for guests or office. The light-filled second floor features an open-concept kitchen, dining & great room with built-in office, wood floors, upgraded cabinetry & countertops, and fresh paint. Primary bath has tile all the way to the top with designer upgrades. Third floor includes a spacious primary suite plus an additional bedroom with en suite bath. New carpet throughout bedrooms. Surrounded by windows for abundant natural light. Enjoy resort-style living with access to the Civita Master Rec Center featuring two pools (one with beach entry), a two-story gym, and event space. Steps to trails, parks, and centrally located near shopping, dining & major freeways. Move-in ready! Award-winning Origen at Civita – 3-story, 1,814 sq. ft., true 3-bedroom home with upgrades throughout! First floor offers a private bedroom & full bath, perfect for guests or office. The light-filled second floor features an open-concept kitchen, dining & great room with built-in office, wood floors, upgraded cabinetry & countertops, and fresh paint. Third floor includes a spacious primary suite plus an additional bedroom with en suite bath. New carpet throughout bedrooms. Surrounded by windows for abundant natural light. Enjoy resort-style living with access to the Civita Master Rec Center featuring two pools (one with beach entry), a two-story gym, and event space. Steps to trails, parks, and centrally located near shopping, dining & major freeways. Move-in ready!

Mortgage Calculator

Est. Monthly Payment

$7,511

Principal & Interest$5,689
Property Tax$1,125
Insurance$328
HOA$369
%($225,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,938
Monthly Cashflow

Rent − PITIA

$-3,573
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,416

Mortgage (P+I)
$5,689
Cap Rate
0.29%
Cash-on-Cash
-28.88%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$10,972

NOI (Annual)
$3,273
Price-to-Rent

Lower = better for investors

23.8

* 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