8338 Regents

8338 Regents #1S

B

San Diego, CA 92122

$649,800

Soft Appraisal Value: $644,700 · 0.8% above estimate

Beds

2

Baths

2

Sqft

1,075

Year Built

1981

Days on Market

48

Property Type

Condo

HOA/mo

$574.22

MLS ID

260010354SD

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

Virtual Tour

About This Property

Nestled in the highly sought-after Pines of La Jolla community, this exceptional ground-level residence offers the rare combination of privacy, convenience, and indoor-outdoor living. Designed to feel more like a single-family home, the property showcases a spacious private fenced backyard, perfect for entertaining, gardening, or relaxing in the Southern California sunshine. Ideally positioned within a gated community in the heart of UTC, the home enjoys close proximity to UC San Diego, world-renowned La Jolla beaches, major employment hubs, and premier shopping and dining destinations. Inside, the residence features a bright, open living space that seamlessly connects to the outdoor area, creating an effortless flow for everyday living and hosting. The home is further enhanced by upgraded appliances, along with a remodeled kitchen and modernized bathrooms, complemented by stylish finishes and thoughtful design throughout. Additional highlights include in-unit laundry, generous storage, and four dedicated parking spots, a rare and valuable amenity in this area. The home is also ideally located within the community, just steps from the pool, enhancing both lifestyle and convenience. With its prime location, upgraded interiors, and unique outdoor space, this property presents a standout opportunity to enjoy the best of coastal San Diego living.

Mortgage Calculator

Est. Monthly Payment

$4,699

Principal & Interest$3,286
Property Tax$650
Insurance$190
HOA$574
%($129,960)
%

Location

Loading map...

Investment Score

33C
Est. Monthly Rent
$3,279
Monthly Cashflow

Rent − PITIA

$-1,421
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,716

Mortgage (P+I)
$3,286
Cap Rate
1.05%
Cash-on-Cash
-25.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$6,807

NOI (Annual)
$6,832
Price-to-Rent

Lower = better for investors

16.5

* 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