8631
1 / 20

8631 #anders

D

San Diego, CA 92126

$1,098,000
NEW — 3d

Beds

4

Baths

2

Sqft

1,640

Year Built

1970

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009042SD

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

Virtual Tour

About This Property

2+ years ago: REMODELED 4 Bedroom, 2 Bathroom, Single Story, 1,640 Sq Ft home in the heart of Mira Mesa. This home has it ALL. Newer A/C, Newer Roof, Newer Electrical Panel, Newer Tankless Water Heater, Newer Furnace, Newer kitchen w/a WALK IN Pantry, Newer Patio Cover, Newer Outdoor BBQ Area, and Newer turf. Your future home has a floor plan that flows seamlessly to your entertainment backyard with the Custom outdoor BBQ to Enjoy our California weather. The home has high vaulted ceilings,recessed lighting, and Newer premium flooring. Master Bathroom has a double vanity sink, and both bathrooms have Bluetooth LED mirrors and fans. Just minutes from Sorrento Valley, Near Multiple freeways. Just unpack!!

Mortgage Calculator

Est. Monthly Payment

$6,970

Principal & Interest$5,552
Property Tax$1,098
Insurance$320
%($219,600)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$3,843
Monthly Cashflow

Rent − PITIA

$-3,127
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,926

Mortgage (P+I)
$5,552
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,240

NOI (Annual)
$7,513
Price-to-Rent

Lower = better for investors

23.8

* 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