8324 Regents Rd
1 / 16

8324 Regents Rd #Unit 1B

D

San Diego, CA 92122

$499,000

Beds

1

Baths

1

Sqft

768

Year Built

1985

Days on Market

56

Property Type

Condo

HOA/mo

$511

MLS ID

260003728SD

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

Virtual Tour

About This Property

First-floor 1-bedroom unit offers one of the largest floor plans in the community. Facing North East away from traffic and noise, an open layout complemented by a dual-zone A/C, heating, and humidifier system for year-round comfort. Updated kitchen with new finishes, cabinetry, countertops, and stainless-steel appliances. New laminate flooring and molding throughout. Check Comparables. Two garage parking spaces, near public transit, trolley and bus lines, outdoor recreation at Doyle Park Recreation Center, La Jolla Colony, and premier dining, shopping, and entertainment at Westfield UTC. Easy access to Interstate 5 and nearby shopping centers enhances overall convenience.

Mortgage Calculator

Est. Monthly Payment

$3,679

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$511
%($99,800)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$2,132
Monthly Cashflow

Rent − PITIA

$-1,547
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,453

Mortgage (P+I)
$2,523
Cap Rate
0.17%
Cash-on-Cash
-29.50%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$5,318

NOI (Annual)
$838
Price-to-Rent

Lower = better for investors

19.5

* 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