8128 Hillandale

8128 Hillandale

D

San Diego, CA 92120

$1,300,000
NEW — 2d on market

Beds

5

Baths

3

Sqft

2,453

Year Built

1974

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007939SD

View on MLS

Description

Opportunity to assume a $760k VA loan at 2.25%! Stunning Views and Exceptional Upgrades Near Mission Trails! Enjoy sweeping views of Mission Trails Regional Park—just five minutes from the entrance! This spacious 5-bedroom home offers 3 full baths and is loaded with custom kitchen upgrades. The beautiful kitchen features rich cabinetry, premium finishes, and designer lighting. Relax by one of two fireplaces or unwind in the Tuscan-inspired primary retreat, complete with a spa tub and an oversized walk-in closet. Crown moldings, elegant details, and abundant natural light add to the home’s inviting charm. Equipped with solar that will be paid at closing, a whole house water system and smart thermostat. Feeds into the Dailard / Pershing / Patrick Henry High school system. Your new homes is calling you!

Mortgage Calculator

Est. Monthly Payment

$8,253

Principal & Interest$6,574
Property Tax$1,300
Insurance$379
%($260,000)
%

Investment Score

3D
Est. Monthly Rent
$4,834
Monthly Cashflow

Rent − PITIA

$-3,419
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,614

Mortgage (P+I)
$6,574
Cap Rate
0.89%
Cash-on-Cash
-25.91%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$12,124

NOI (Annual)
$11,518
Price-to-Rent

Lower = better for investors

22.4

* 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