8324 Regents Rd
1 / 14

8324 Regents Rd #Unit 1B

A

San Diego, CA 92122

$459,000

Soft Appraisal Value: $454,400 · 1.0% above estimate

Beds

1

Baths

1

Sqft

768

Year Built

1985

Days on Market

150

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. Two garage parking spaces.

Mortgage Calculator

Est. Monthly Payment

$3,425

Principal & Interest$2,321
Property Tax$459
Insurance$134
HOA$511
%($91,800)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$2,724
Monthly Cashflow

Rent − PITIA

$-701
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,710

Mortgage (P+I)
$2,321
Cap Rate
1.60%
Cash-on-Cash
-22.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$4,945

NOI (Annual)
$7,332
Price-to-Rent

Lower = better for investors

14.0

* 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