8878 Regents Road
1 / 20

8878 Regents Road #201

D

San Diego, CA 92122

$795,000

Soft Appraisal Value: $780,900 · 1.8% above estimate

Beds

2

Baths

2

Sqft

1,212

Year Built

1981

Days on Market

46

Property Type

Condo

HOA/mo

$453

MLS ID

260009244SD

This property is in San Diego (92122). View neighborhood stats →

About This Property

Centrally located in the heart of UTC, this beautifully remodeled unit offers the perfect blend of style, comfort, and convenience. Thoughtfully updated with modern finishes throughout, the home showcases a light and bright interior, enhanced by fresh design elements and an inviting, functional layout. Enjoy a prime location just moments from premier shopping, dining, major freeways, and nearby coastal amenities making this an exceptional opportunity!

Mortgage Calculator

Est. Monthly Payment

$5,500

Principal & Interest$4,020
Property Tax$795
Insurance$232
HOA$453
%($159,000)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,637
Monthly Cashflow

Rent − PITIA

$-1,863
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,362

Mortgage (P+I)
$4,020
Cap Rate
0.99%
Cash-on-Cash
-25.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$8,003

NOI (Annual)
$7,896
Price-to-Rent

Lower = better for investors

18.2

* 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