1 / 9

8308 Regents Rd #1O

San Diego, CA 92122

$435,000

Soft Appraisal Value: $426,600 · 2.0% above estimate

Beds

Baths

Sqft

687

Year Built

1981

Days on Market

Property Type

Condo

HOA/mo

$502.62

MLS ID

260009825SD

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

Virtual Tour

About This Property

Welcome to Pines of La Jolla – a beautifully maintained 1-bedroom, 1-bath condo in one of San Diego’s most desirable coastal communities.

Mortgage Calculator

Est. Monthly Payment

$3,264

Principal & Interest$2,200

Property Tax$435

Insurance$127

HOA$503

Down Payment

%($87,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,510

Comp Average

$2,016

6350 Genesee Ave

1bd / 1ba · 578 sqft · Condo

$350K

Est. $2,040/mo

6330 Genesee Ave

1bd / 1ba · 578 sqft · Condo

$369K

Est. $2,040/mo

6350 Genesee Avenue

1bd / 1ba · 578 sqft · Condo

$379K

Est. $2,040/mo

6350 Genesee Ave

1bd / 1ba · 578 sqft · Condo

$415K

Est. $2,040/mo

3890 Nobel Dr

1bd / 1ba · 825 sqft · Condo

$295K

Est. $1,918/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

48B

Est. Monthly Rent

$2,510

Monthly Cashflow

Rent − PITIA

$-754

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,694

Mortgage (P+I)

$2,200

Cap Rate

1.39%

Cash-on-Cash

-23.37%

DSCR

Need ≥ 1.25 for DSCR loan

0.77

Break-even Rent

$4,710

NOI (Annual)

$6,067

Price-to-Rent

Lower = better for investors

14.4

* 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 Analysis Open Full Calculator