8695 Lepus Rd San Diego

8695 Lepus Rd San Diego

D

, CA 92126

$1,099,000

Beds

3

Baths

2

Sqft

1,472

Year Built

1972

Days on Market

11

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003820SD

Description

Fully renovated single-story home in a quiet, desirable neighborhood — UPGRADED BEYOND COSMETIC REMODELS. Major improvements include a brand-new roof (house & garage), new plumbing, updated electrical with 200 AMP panel, new ductwork, new front windows, and a new drainage system. Inside features a modern kitchen, remodeled bathrooms, luxury vinyl flooring, fresh paint, new appliances, and upgraded HVAC. Walking distance to Ericson Elementary and park, close to shopping, markets, restaurants, and Target. Truly move-in ready with quality upgrades throughout.

Mortgage Calculator

Est. Monthly Payment

$6,977

Principal & Interest$5,557
Property Tax$1,099
Insurance$321
%($219,800)
%

Investment Score

4D
Est. Monthly Rent

Market Rent Estimate

$3,901
Monthly Cashflow

Rent − PITI − HOA

$-3,076
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,889

Mortgage (P+I)
$5,557
Cap Rate
0.73%
Cash-on-Cash
-16.79%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$6,977

NOI (Annual)
$8,015
Price-to-Rent

Lower = better for investors

23.5

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

Get Expert AnalysisOpen Full Calculator