8308 Regents Rd
1 / 20

8308 Regents Rd #1F

D

San Diego, CA 92122

$640,000

Beds

2

Baths

2

Sqft

1,054

Year Built

1981

Days on Market

61

Property Type

Condo

HOA/mo

$522

MLS ID

260003352SD

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

Virtual Tour

About This Property

Discover modern elegance at 8308 Regents Rd #1F, a beautifully remodeled 2-bedroom, 2-bathroom condo in San Diego. This 1,054 sq ft condo was upgraded in 2023 offering a blend of contemporary style. Features include a gourmet kitchen with new stainless steel appliances, luxury vinyl plank flooring, and remodeled bathrooms with custom tile designs and quartz countertops. Enjoy sliding glass doors and windows with dual pane that enhance natural light and noise reduction. The community provides two swimming pools, a Jacuzzi, and a racquetball court surrounded by mature trees. Assigned parking space #10 and 11. Ideally located close to UCSD, shopping, restaurants, and services.

Mortgage Calculator

Est. Monthly Payment

$4,585

Principal & Interest$3,236
Property Tax$640
Insurance$187
HOA$522
%($128,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$3,288
Monthly Cashflow

Rent − PITIA

$-1,297
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,587

Mortgage (P+I)
$3,236
Cap Rate
1.22%
Cash-on-Cash
-24.25%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$6,647

NOI (Annual)
$7,793
Price-to-Rent

Lower = better for investors

16.2

* 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