8667 Cetus Rd San Diego

8667 Cetus Rd San Diego

D

, CA 92126

$1,069,000
NEW — 4d on market

Beds

3

Baths

2

Sqft

1,157

Year Built

1972

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004632SD

View on MLS

Description

Complete remodel! Beautiful 3 bedroom, 2 bath, single story home with an open large kitchen, ample brand new kitchen cabinets, new butcher block countertops, and new appliances!!! Beautifully landscaped front and back yards feature synthetic turf and drought tolerant plants in front and paved back patio with gazebo in back! Looking for more? Add a 2 car garage, laundry hook-ups, walking distance to Mesa Viking Park, and minutes to shopping and freeways! Truly a must see.

Mortgage Calculator

Est. Monthly Payment

$6,786

Principal & Interest$5,405
Property Tax$1,069
Insurance$312
%($213,800)
%

Investment Score

3D
Est. Monthly Rent

Market Rent Estimate

$3,698
Monthly Cashflow

Rent − PITI − HOA

$-3,088
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,830

Mortgage (P+I)
$5,405
Cap Rate
0.65%
Cash-on-Cash
-17.33%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$6,786

NOI (Annual)
$6,908
Price-to-Rent

Lower = better for investors

24.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator