8324 Regents Rd
1 / 16

8324 Regents Rd #Unit 1B

C

San Diego, CA 92122

$499,000

Soft Appraisal Value: $490,600 · 1.7% above estimate

Beds

1

Baths

1

Sqft

768

Year Built

1985

Days on Market

105

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

$3,679

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

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$2,707
Monthly Cashflow

Rent − PITIA

$-972
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,011

Mortgage (P+I)
$2,523
Cap Rate
1.23%
Cash-on-Cash
-24.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$5,318

NOI (Annual)
$6,151
Price-to-Rent

Lower = better for investors

15.4

* 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 AnalysisOpen Full Calculator