8791 Tribeca Circle
1 / 20

8791 Tribeca Circle

C

San Diego, CA 92123

$775,000
NEW — 0d

Soft Appraisal Value: $771,600 · 0.4% above estimate

Beds

2

Baths

2

Sqft

1,232

Year Built

2005

Days on Market

0

Property Type

Condo

HOA/mo

$315

MLS ID

260011276SD

This property is in San Diego (92123). View neighborhood stats →

About This Property

Lovingly maintained end unit townhome in the heart of central San Diego offering the perfect blend of comfort, convenience, and location. This inviting home features a functional layout, well-appointed living spaces, and pride of ownership throughout. Ideally situated near shopping, freeways, and top local eateries, this property provides easy access to everything San Diego/Kearny Mesa has to offer while still maintaining a quiet residential feel. A fantastic opportunity for buyers seeking low-maintenance living in one of the city’s most desirable locations!

Mortgage Calculator

Est. Monthly Payment

$5,235

Principal & Interest$3,919
Property Tax$775
Insurance$226
HOA$315
%($155,000)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$3,566
Monthly Cashflow

Rent − PITIA

$-1,669
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,135

Mortgage (P+I)
$3,919
Cap Rate
1.21%
Cash-on-Cash
-24.27%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$7,637

NOI (Annual)
$9,408
Price-to-Rent

Lower = better for investors

18.1

* 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