8201 Rose Quartz

8201 Rose Quartz

D

San Diego, CA 92126

$2,200,000
NEW — 4d on market

Soft Appraisal Value: $2,146,700 · 2.5% above estimate

Beds

4

Baths

3

Sqft

2,849

Year Built

2023

Days on Market

4

Property Type

Single Family

HOA/mo

$260

MLS ID

260006942SD

Description

Located within the 3Roots master-planned community, this modern Lotus Plan 1 home offers a seamless blend of functional design and high-quality finishes. The open-concept great room features a large center island and durable tile flooring throughout the first level, complemented by luxury vinyl plank flooring on the stairs and second floor. A rare entry-level bedroom and full bathroom provide flexibility for guests or a home office, while the second floor opens to a versatile loft and a private balcony. The low-maintenance backyard is finished with interlocking concrete pavers, and the home includes a tankless water heater and fully paid-off solar for maximum energy efficiency. Residents enjoy exclusive access to the 3Roots Fit and Recreation Center near the major employers of Sorrento Mesa.

Mortgage Calculator

Est. Monthly Payment

$14,226

Principal & Interest$11,124
Property Tax$2,200
Insurance$642
HOA$260
%($440,000)
%

Investment Score

0D
Est. Monthly Rent
$6,280
Monthly Cashflow

Rent − PITI − HOA

$-7,946
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,224

Mortgage (P+I)
$11,124
Cap Rate
-0.05%
Cash-on-Cash
-30.61%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$20,857

NOI (Annual)
$-1,197
Price-to-Rent

Lower = better for investors

29.2

* 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