8328 Regents Rd

8328 Regents Rd

D

San Diego, CA 92122

$699,000

Beds

2

Baths

2

Sqft

940

Year Built

1985

Days on Market

19

Property Type

Condo

HOA/mo

$563.46

MLS ID

260005553SD

Description

Pines of La Jolla presents this perfectly positioned top-floor corner end unit featuring two private primary retreats. This beautifully maintained residence offers soaring 12 ft high ceilings, an open-concept kitchen that flows seamlessly into the dining and living areas, Italian porcelain tile flooring throughout, skylights, and south-facing exposures that fill the home with natural light. Mature trees surrounding the secure gated community provide a wonderful sense of privacy. Residents enjoy resort-style amenities including two pools and spas, racquetball courts, outdoor grilling areas, beautifully landscaped grounds, and community laundry facilities. Easy access to UCSD transportation, UTC Trolley Transit Center, and just a short drive to beautiful beaches and Down Town San Diego. Walking distance to UTC mall, restaurants, shops, & entertainment!

Mortgage Calculator

Est. Monthly Payment

$5,001

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$563
%($139,800)
%

Investment Score

2D
Est. Monthly Rent
$3,078
Monthly Cashflow

Rent − PITI − HOA

$-1,923
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,213

Mortgage (P+I)
$3,535
Cap Rate
0.55%
Cash-on-Cash
-27.58%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$7,251

NOI (Annual)
$3,853
Price-to-Rent

Lower = better for investors

18.9

* 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