7904 Caminito Dia
1 / 20

7904 Caminito Dia #4

C

San Diego, CA 92122

$839,900
NEW — 0d

Beds

3

Baths

2

Sqft

1,222

Year Built

1979

Days on Market

0

Property Type

Condo

HOA/mo

$578

MLS ID

260017230SD

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

About This Property

Beautifully upgraded 3-bedroom, 2-bath with newer kitchen cabinets & granite countertops. Vaulted ceilings in the living room w/ fireplace, two sun soaked balconies and lots of natural light with beautiful views of city lights & lush greenery. Wood floors, w/d, one car garage & 1 additional spot in the driveway along with permit for street parking. Great, quiet, walkable location in UTC. Close to 5 freeway, stop along UCSD shuttle, walking distance to Vons & Westfield mall.

Mortgage Calculator

Est. Monthly Payment

$5,910

Principal & Interest$4,247
Property Tax$840
Insurance$245
HOA$578
%($167,980)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$3,780
Monthly Cashflow

Rent − PITIA

$-2,130
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,699

Mortgage (P+I)
$4,247
Cap Rate
0.78%
Cash-on-Cash
-26.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,584

NOI (Annual)
$6,573
Price-to-Rent

Lower = better for investors

18.5

* 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