8973 Carley Cir

8973 Carley Cir

D

San Diego, CA 92126

$1,050,000

Soft Appraisal Value: $1,045,200 · 0.5% above estimate

Beds

3

Baths

2

Sqft

1,134

Year Built

1977

Days on Market

20

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2601798

Description

ABSOLUTELY BEAUTIFUL REMODELED 3 BEDROOM, 2 BATH SINGLE STORY HOME IN MIRA MESA LOCATED ON A CUL-DE-SAC ON A LARGE CANYON LOT WITH VIEWS AND THIS ONE IS LOADED, INCLUDING NEW ROOF, DUAL PANE WINDOWS AND SLIDER, GORGEOUS EAT-IN KITCHEN WITH STAINLESS APPLIANCES AND GRANITE COUNTERS, SPACIOUS LIVING ROOM WITH FIREPLACE, RAISED PANEL DOORS, CEILING FANS, TILE FLOORS, NEW CARPET, NEW PAINT INSIDE AND OUT, FULL LENGTH CLOSET DOORS IN THE BEDROOMS, HIGH END FIXTURES, UPGRADED BATHS, LAUNDRY ROOM, LARGE CANYON LOT WITH COVERED PATIO, 2 CAR GARAGE, GATED RV PARKING AND MUCH MORE.

Mortgage Calculator

Est. Monthly Payment

$6,666

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($210,000)
%

Investment Score

2D
Est. Monthly Rent
$3,729
Monthly Cashflow

Rent − PITI − HOA

$-2,936
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,669

Mortgage (P+I)
$5,309
Cap Rate
0.73%
Cash-on-Cash
-26.68%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$9,793

NOI (Annual)
$7,684
Price-to-Rent

Lower = better for investors

23.5

* 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