8536 Summerdale
1 / 20

8536 Summerdale #103

C

San Diego, CA 92126

$495,000
NEW — 4d

Soft Appraisal Value: $481,700 · 2.8% above estimate

Beds

1

Baths

1

Sqft

598

Year Built

1989

Days on Market

4

Property Type

Condo

HOA/mo

$350

MLS ID

260012939SD

This property is in San Diego (92126). View neighborhood stats →

About This Property

Experience 5-star resort-style living, look no further! Heritage offers a pleasure-filled lifestyle where you can live and play. Enjoy resort-style amenities including a pool, spa, and nearby trails, all surrounded by lush, mature park-like grounds perfect for outdoor fun and relaxation.Beautifully remodeled with no expense spared, this home showcases thoughtful upgrades throughout — from the custom cherry wood cabinetry with convenient toe-kick drawers for extra storage, to the stunning tile work and remodeled shower. Additional features include textured walls, high baseboards, tasteful neutral décor, spacious rooms, and stacked laundry for added convenience.

Mortgage Calculator

Est. Monthly Payment

$3,492

Principal & Interest$2,503
Property Tax$495
Insurance$144
HOA$350
%($99,000)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$2,101
Monthly Cashflow

Rent − PITIA

$-1,391
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,287

Mortgage (P+I)
$2,503
Cap Rate
0.52%
Cash-on-Cash
-27.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$5,071

NOI (Annual)
$2,595
Price-to-Rent

Lower = better for investors

19.6

* 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