8332 Regents Rd
1 / 20

8332 Regents Rd #1F

B

San Diego, CA 92122

$595,000

Soft Appraisal Value: $584,700 · 1.8% above estimate

Beds

2

Baths

2

Sqft

1,054

Year Built

1981

Days on Market

9

Property Type

Condo

HOA/mo

$557.08

MLS ID

260014956SD

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

Virtual Tour

About This Property

Great opportunity.... 2 bedroom, 2 full bath, ground level condo in the gated Pines La Jolla community, the heart of UTC/La Jolla. This unit is ideally located within the complex, facing an open interior garden and pool. You can access the pool area via a sliding door from the living room. Open floor plan with kitchen opened to the living room and dining room. Remodeled kitchen and bathrooms. Spacious primary bedroom with two closets. The unit features tile flooring in the main living area, vinyl flooring in both bedrooms, Washer/dryer inside the unit, two assigned parking spaces, one is in an underground garage, one space is outside near the building. The community amenities include 2 pools, hot spa, outdoor grills. This complex is located in a convenient location near a bus station, trolley line, Doyle School, Doyle park, grocery shopping, UCSD, UTC Mall, and restaurants. Easy access to I-5, 805 and 52.

Mortgage Calculator

Est. Monthly Payment

$4,334

Principal & Interest$3,009
Property Tax$595
Insurance$174
HOA$557
%($119,000)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$3,193
Monthly Cashflow

Rent − PITIA

$-1,142
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,372

Mortgage (P+I)
$3,009
Cap Rate
1.28%
Cash-on-Cash
-23.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$6,273

NOI (Annual)
$7,640
Price-to-Rent

Lower = better for investors

15.5

* 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