8835 Tribeca Circle
1 / 20

8835 Tribeca Circle

D

San Diego, CA 92123

$699,999
NEW — 3d

Beds

2

Baths

2

Sqft

1,008

Year Built

2005

Days on Market

3

Property Type

Condo

HOA/mo

$315

MLS ID

PTP2603041

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

Virtual Tour

About This Property

Welcome to Tribeca at Spectrum in the heart of Kearny Mesa! This well-maintained 2-bed, 2 full bath condo offers 1,008 sq ft of the perfect blend of comfort and convenience in one of San Diego’s most central locations. Built in 2005, the home features a bright, functional layout with a private balcony, a spacious walk-in closet, and a rare 2-car attached garage. Enjoy easy access to some of the city’s best dining, shopping, and major freeways—making commuting and everyday errands a breeze. The community amenities include a pool, spa, BBQ area, and ample guest parking, making it perfect for both relaxation and entertaining. A great opportunity to own in a highly desirable neighborhood with everything you need just minutes away!

Mortgage Calculator

Est. Monthly Payment

$4,759

Principal & Interest$3,540
Property Tax$700
Insurance$204
HOA$315
%($140,000)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$2,687
Monthly Cashflow

Rent − PITIA

$-2,072
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,273

Mortgage (P+I)
$3,540
Cap Rate
0.46%
Cash-on-Cash
-28.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$6,938

NOI (Annual)
$3,200
Price-to-Rent

Lower = better for investors

21.7

* 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