8320 Regents Rd.
1 / 20

8320 Regents Rd. #1I

D

San Diego, CA 92122

$625,000
NEW — 5d

Beds

2

Baths

2

Sqft

898

Year Built

1985

Days on Market

5

Property Type

Condo

HOA/mo

$544.07

MLS ID

260011666SD

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

Virtual Tour

About This Property

Come see this turn-key end-unit first-floor gem in the highly desirable Pines of La Jolla! This beautifully updated 2-bedroom, 2-bath residence features dual ensuite bedrooms for ultimate comfort and privacy. Step inside to soaring high ceilings, luxury vinyl plank flooring throughout the main living areas, and a bright open layout designed for effortless living. The newly updated kitchen shines with quartz countertops, a new stainless steel sink, tile flooring, and modern finishes that blend style and functionality. Both bathrooms offer granite countertops, tile flooring, and tiled shower/tub combinations. Enjoy indoor-outdoor living with a welcoming front patio plus an additional patio storage closet. Community amenities include a community laundry room, lots of guest parking, and a sparkling pool and relaxing hot tub, perfect for enjoying the Southern California lifestyle year-round. Additional highlights include a new ceiling fan, two garage tandem parking spaces with dedicated storage, and a truly move-in-ready condition. Ideally located across the street from Doyle Elementary and Doyle Park, near University of California San Diego, blocks from grocery shopping, restaurants, and public transportation, this home offers the perfect blend of convenience, comfort, and coastal living. A rare opportunity to own a stylish and low-maintenance home in the heart of University City!

Mortgage Calculator

Est. Monthly Payment

$4,512

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$544
%($125,000)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$2,742
Monthly Cashflow

Rent − PITIA

$-1,769
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,921

Mortgage (P+I)
$3,160
Cap Rate
0.46%
Cash-on-Cash
-28.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$6,535

NOI (Annual)
$2,873
Price-to-Rent

Lower = better for investors

19.0

* 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