8328 Regents Road

8328 Regents Road #1K

A

San Diego, CA 92122

$439,000
NEW — 2d

Soft Appraisal Value: $433,700 · 1.2% above estimate

Beds

1

Baths

1

Sqft

624

Year Built

1985

Days on Market

2

Property Type

Condo

HOA/mo

$500

MLS ID

NDP2605768

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

Virtual Tour

About This Property

PRICED TO SELL!!! 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 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 is virtually staged.

Mortgage Calculator

Est. Monthly Payment

$3,287

Principal & Interest$2,220
Property Tax$439
Insurance$128
HOA$500
%($87,800)
%

Location

Loading map...

Investment Score

46B
Est. Monthly Rent
$2,476
Monthly Cashflow

Rent − PITIA

$-811
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,746

Mortgage (P+I)
$2,220
Cap Rate
1.29%
Cash-on-Cash
-23.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$4,744

NOI (Annual)
$5,684
Price-to-Rent

Lower = better for investors

14.8

* 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