8324 Regents Rd San Diego

8324 Regents Rd San Diego

D

, CA 92122

$519,000

Beds

1

Baths

1

Sqft

768

Year Built

1985

Days on Market

15

Property Type

Condo

HOA/mo

$511

MLS ID

260003728SD

Description

Outstanding remodel and upgraded, this spacious 1-bedroom residence offers one of the largest floor plans in the community. An open, airy layout is complemented by a dual-zone A/C, heating, and humidifier system for year-round comfort. Beautifully updated kitchen features bold designer finishes, new cabinetry, upgraded countertops, and stainless-steel appliances. Stylish laminate flooring and decorative moldings throughout create a clean, modern, and inviting living space. Two garage parking spaces and a highly desirable location in the heart of the Golden Triangle. Conveniently situated near public transit, including trolley and bus lines, outdoor recreation at Doyle Park Recreation Center, everyday shopping at Vons La Jolla Colony, and premier dining, shopping, and entertainment at Westfield UTC. Easy access to Interstate 5 and nearby shopping centers enhances overall convenience. Turnkey and move-in ready, this home presents an opportunity to own in one of San Diego’s most sought-after locations, La Jolla.

Mortgage Calculator

Est. Monthly Payment

$3,806

Principal & Interest$2,624
Property Tax$519
Insurance$151
HOA$511
%($103,800)
%

Investment Score

19D
Est. Monthly Rent

Market Rent Estimate

$3,119
Monthly Cashflow

Rent − PITI − HOA

$-686
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,836

Mortgage (P+I)
$2,624
Cap Rate
1.82%
Cash-on-Cash
-7.93%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.19
Break-even Rent
$3,805

NOI (Annual)
$9,458
Price-to-Rent

Lower = better for investors

13.9

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

Get Expert AnalysisOpen Full Calculator