8324 Regents Rd

8324 Regents Rd

D

San Diego, CA 92122

$650,000
NEW — 5d on market

Beds

2

Baths

2

Sqft

894

Year Built

1985

Days on Market

5

Property Type

Condo

HOA/mo

$509.6

MLS ID

260006903SD

Description

Welcome to this 2-bedroom, 2-bathroom condo located in the highly desirable Pines of La Jolla community in the heart of University City. Situated on the second floor, this home offers a highly practical and efficient floor plan, making it an excellent option for both comfortable living and investment purposes. This property is especially attractive for University of California, San Diego students, faculty, and visiting scholars. Ideally positioned next to the Super Loop bus route, it offers a convenient commute to campus, helping residents avoid the cost and hassle of on-campus parking. A standout feature is the inclusion of three assigned parking spaces in the community garage, an extremely rare and valuable benefit that significantly enhances rental flexibility and appeal. Residents enjoy the security of a gated community along with a prime location just minutes from shopping, dining, and the popular Westfield UTC, plus easy access to nearby beaches. Whether you're seeking a straightforward place to live or a strong rental property in a high-demand area, this home presents a compelling opportunity with solid fundamentals and long-term upside.

Mortgage Calculator

Est. Monthly Payment

$4,636

Principal & Interest$3,287
Property Tax$650
Insurance$190
HOA$510
%($130,000)
%

Investment Score

3D
Est. Monthly Rent
$3,230
Monthly Cashflow

Rent − PITI − HOA

$-1,406
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,691

Mortgage (P+I)
$3,287
Cap Rate
1.10%
Cash-on-Cash
-24.84%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$6,725

NOI (Annual)
$7,150
Price-to-Rent

Lower = better for investors

16.8

* 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