8692 New Salem
1 / 18

8692 New Salem

B

San Diego, CA 92126

$565,000
NEW — 3d

Beds

2

Baths

2

Sqft

831

Year Built

1992

Days on Market

3

Property Type

Condo

HOA/mo

$408

MLS ID

SW26066344

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

About This Property

2 primary suites with mirrored wardrobe doors. Balcony. Washer and dryer included with storage closet. Kitchen includes microwave, refrigerator, oven and dishwasher. Trash chutes. 2 parking spots in gated garage. 2nd floor entry in gated community with pool, spa, gym and sauna. Perfectly located between the I15 and the 805 and across the street from Mira Mesa Community Park and Mira Mesa High school.

Mortgage Calculator

Est. Monthly Payment

$3,995

Principal & Interest$2,857
Property Tax$565
Insurance$165
HOA$408
%($113,000)
%

Location

Loading map...

Investment Score

48B
Est. Monthly Rent
$3,108
Monthly Cashflow

Rent − PITIA

$-887
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,073

Mortgage (P+I)
$2,857
Cap Rate
1.67%
Cash-on-Cash
-22.01%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$5,800

NOI (Annual)
$9,412
Price-to-Rent

Lower = better for investors

15.1

* 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