8034 Linda #1D
Btop 30%San Diego, CA 92111
12 licensed short-term rentals within ½ mile (6 whole home), from the cities' license and permit lists of Nov 13, 2026.
No unit in this 78-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$2,099/mo full cashflow at 20% down, 7.36% rate.
Works at $224,500 (55% under asking), or at 81% down.
Rent $2,760/mo from 9 leases of 2-bed condos & townhomes within 2 mi ($2,585–$3,542).
Beds
2
Baths
2
Sqft
874
Year Built
1978
Days on Market
55
Property Type
Condo
HOA/mo
$410
MLS ID
NDP2608781
This property is in San Diego (92111). Browse neighborhood analytics →
About This Property
Sellers will consider LEASE with option to purchase. Beautifully renovated unit. Kitchen features quartz countertops, stainless steel refrigerator, stove, microwave, dishwater and black matte finished fixtures. Undercabinet lights in both kitchen and dining room bar top. New ceiling fans in both bedrooms and living room. Hall and Master bathrooms have new bathtubs, cabinets, countertops, toilets and black matte fixtures. Master bedroom has Double His & Hers mirrored closet doors. New luxury plank vinyl flooring, freshly painted and upgraded baseboards throughout. Complex qualifies for Community program allowing only 3% down and NO PMI saving hundreds of $$$ per month! Pool just 75 feet away and laundry room located right out the slider door.
Mortgage Calculator
Est. Monthly Payment
$3,808
Location
Loading map...
Zoned Schools
Elementary
Ross Elementary · grades K-5 · San Diego Unified
Middle
Montgomery Middle · grades 6-8 · San Diego Unified
High
Kearny Digital Media & Design · grades 9-12 · San Diego Unified
or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified
or Kearny College Connections · grades 9-12 · San Diego Unified
or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified
Choice area: the district lets families here pick either school.
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$2,760
Comp Average
$2,742
8036 Linda Vista Rd
2bd / 2ba · 874 sqft · Condo
$450K
Est. $2,735/mo
4131 Mount Alifan Pl
2bd / 1ba · 941 sqft · Condo
$445K
Est. $2,811/mo
7797 Stalmer Street
2bd / 2ba · 952 sqft · Condo
$575K
Est. $3,082/mo
6555 Mount Ada Rd
2bd / 1.5ba · 866 sqft · Condo
$455K
Est. $2,535/mo
8022 Linda Vista Rd.
2bd / 1ba · 785 sqft · Condo
$513K
Est. $2,548/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
9 leases of 2-bed condos & townhomes within 2 mi · $2,585–$3,542
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,099/mo short at 20% down; 81% down or +$2,726/mo rent closes it.
- Break-even price
- $224,500
- Break-even rent
- $5,486/mo
- Cashflow at 35% down
- −$1,583/mo
- Down payment to break even
- 81%
- Rate to break even
- Not reachable
55% under asking
$2,726/mo above the estimate
$404,190 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator