8324 Regents Rd
1 / 20

8324 Regents Rd #2E

C

San Diego, CA 92122

$630,000

Soft Appraisal Value: $622,300 · 1.2% above estimate

Beds

2

Baths

2

Sqft

894

Year Built

1985

Days on Market

50

Property Type

Condo

HOA/mo

$509.6

MLS ID

260006903SD

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

Virtual Tour

About This Property

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

$4,509

Principal & Interest$3,186
Property Tax$630
Insurance$184
HOA$510
%($126,000)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$3,137
Monthly Cashflow

Rent − PITIA

$-1,372
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,619

Mortgage (P+I)
$3,186
Cap Rate
1.08%
Cash-on-Cash
-24.94%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$6,538

NOI (Annual)
$6,803
Price-to-Rent

Lower = better for investors

16.7

* 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