8824 Harlington Drive
1 / 20

8824 Harlington Drive

B

San Diego, CA 92126

$720,000
NEW — 1d

Soft Appraisal Value: $725,300 · 0.7% below estimate

Beds

3

Baths

2

Sqft

1,121

Year Built

1970

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011202SD

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

Virtual Tour

About This Property

***INVESTOR OPPORTUNITY-TRUST SALE***This is the perfect opportunity for SD investors looking for their next project! This 3bd/2ba Mira Mesa house is a blank canvas situated on a large lot and located in a convenient and established neighborhood close to good schools. Due to condition, CASH OFFERS only. Financed offers will be rejected.

Mortgage Calculator

Est. Monthly Payment

$4,571

Principal & Interest$3,641
Property Tax$720
Insurance$210
%($144,000)
%

Location

Loading map...

Investment Score

54B
Est. Monthly Rent
$3,784
Monthly Cashflow

Rent − PITIA

$-787
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,257

Mortgage (P+I)
$3,641
Cap Rate
2.31%
Cash-on-Cash
-18.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$6,715

NOI (Annual)
$16,604
Price-to-Rent

Lower = better for investors

15.9

* 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