8308 Regents Rd San Diego

8308 Regents Rd San Diego

D

, CA 92122

$659,000

Beds

2

Baths

2

Sqft

1,054

Year Built

1981

Days on Market

20

Property Type

Condo

HOA/mo

$522

MLS ID

260003352SD

Description

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

$4,705

Principal & Interest$3,332
Property Tax$659
Insurance$192
HOA$522
%($131,800)
%

Investment Score

7D
Est. Monthly Rent

Market Rent Estimate

$3,327
Monthly Cashflow

Rent − PITI − HOA

$-1,378
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,693

Mortgage (P+I)
$3,332
Cap Rate
1.16%
Cash-on-Cash
-12.55%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.00
Break-even Rent
$4,705

NOI (Annual)
$7,675
Price-to-Rent

Lower = better for investors

16.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator