8177 Rose Quartz Circle

8177 Rose Quartz Circle

D

San Diego, CA 92126

$1,670,000

Soft Appraisal Value: $1,649,500 · 1.2% above estimate

Beds

4

Baths

3.5

Sqft

2,316

Year Built

2022

Days on Market

170

Property Type

Single Family

HOA/mo

$293

MLS ID

NDP2509853

Description

Citrine at 3Roots – Sorrento Mesa: Modern living awaits in this newly constructed Citrine residence, set on a premium-size lot with a view of the canyon hill reserve (open space) within the desirable 3Roots master-planned community. Offering 4 spacious bedrooms, 3.5 baths, and 2,316 sq. ft., the home’s contemporary floor plan is designed for comfort and function. Sun-filled interiors showcase upgraded flooring, quartz countertops, custom cabinetry, and premium stainless steel appliances throughout the chef-inspired kitchen. On the entry level, a versatile suite with an ensuite bath provides the perfect space for guests or a dedicated home office. The second floor opens to expansive living and dining areas, seamlessly connected to a covered balcony—ideal for entertaining or enjoying California’s indoor-outdoor lifestyle. The owner’s suite is a restful retreat featuring a luxurious bath with a soaking tub and a private balcony. Continuing, there are two spacious secondary bedrooms and a full bathroom with a double sink vanity on the same floor. Additional features include a two-car garage and drought-tolerant landscaped grounds. Eco-friendly living with rooftop solar, Smart home technology, integrated air filtration system, providing sustainable energy and long-term savings, and Ring security. Residents of 3Roots enjoy access to an exclusive array of amenities: a cutting-edge fitness center, resort-inspired pool, multiple parks, playgrounds, sports courts, and scenic walking trails throughout the community, reflecting a commitment to wellness and convenience. Perfectly positioned in Sorrento Mesa, this home offers quick access to area beaches, shopping, dining, and major employment centers. Contact today for a private showing and make this exceptional Citrine home your next address in San Diego.

Mortgage Calculator

Est. Monthly Payment

$10,895

Principal & Interest$8,444
Property Tax$1,670
Insurance$487
HOA$293
%($334,000)
%

Investment Score

2D
Est. Monthly Rent
$6,249
Monthly Cashflow

Rent − PITI − HOA

$-4,645
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,474

Mortgage (P+I)
$8,444
Cap Rate
0.70%
Cash-on-Cash
-26.85%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$15,956

NOI (Annual)
$11,641
Price-to-Rent

Lower = better for investors

22.3

* 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