7876 Camino Huerta
1 / 20

7876 Camino Huerta

C

San Diego, CA 92122

$725,000
NEW — 0d

Soft Appraisal Value: $717,700 · 1.0% above estimate

Beds

3

Baths

2

Sqft

1,170

Year Built

1972

Days on Market

0

Property Type

Condo

HOA/mo

$430

MLS ID

260011288SD

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

About This Property

Welcome to this fantastic opportunity in the University City/La Jolla neighborhood of San Diego. This unit is ideally situated near UCSD, shopping, & dining, & with easy freeway access, it is perfect for first-time buyers, investors, or those looking for low-maintenance living in a prime location. With 3bd/2ba, this practical floor plan offers extra storage including a storage closet outside the unit & extra storage in your shared 1-car garage. This is a prime location & a great opportunity in one of SD's best neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$5,032

Principal & Interest$3,666
Property Tax$725
Insurance$211
HOA$430
%($145,000)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$3,654
Monthly Cashflow

Rent − PITIA

$-1,378
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,823

Mortgage (P+I)
$3,666
Cap Rate
1.40%
Cash-on-Cash
-23.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$7,320

NOI (Annual)
$10,121
Price-to-Rent

Lower = better for investors

16.5

* 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