8328 Regents Road
1 / 17

8328 Regents Road #1K

D

San Diego, CA 92122

$455,000

Soft Appraisal Value: $464,100 · 2.0% below estimate

Beds

1

Baths

1

Sqft

624

Year Built

1985

Days on Market

60

Property Type

Condo

HOA/mo

$500

MLS ID

NDP2601409

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

Virtual Tour

About This Property

REMODELED 1BD/1BA single level condo in the gated community of The Pines of La Jolla with a VIEW balcony. Highly desirable location in the complex - just one floor above the garage. Kitchen features newer white cabinetry, gorgeous quartz countertops, stainless steel sink and newer appliances. The bathroom was recently updated with a new vanity, custom tile and plumbing fixtures. Additional highlights include newer paint and baseboards, luxury vinyl flooring throughout and an elevator in the building allowing for easy access to the unit. The Pines of La Jolla features a pool and spa in a lovely garden setting. Excellent location within close proximity to UCSD, Doyle Park, beaches, and Westfield UTC for upscale shopping, dining and entertainment. This home has been virtually staged. PRICED TO SELL!!!

Mortgage Calculator

Est. Monthly Payment

$3,388

Principal & Interest$2,301
Property Tax$455
Insurance$133
HOA$500
%($91,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$2,132
Monthly Cashflow

Rent − PITIA

$-1,257
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,126

Mortgage (P+I)
$2,301
Cap Rate
0.46%
Cash-on-Cash
-28.04%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$4,893

NOI (Annual)
$2,094
Price-to-Rent

Lower = better for investors

17.8

* 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