9209 Village Glen Drive
1 / 20

9209 Village Glen Drive #143

A

San Diego, CA 92123

$479,999
NEW — 0d

Beds

2

Baths

1

Sqft

912

Year Built

1980

Days on Market

0

Property Type

Condo

HOA/mo

$501

MLS ID

PTP2604466

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

Virtual Tour

About This Property

Ideal location steps away from the pool! This is a fantastic, rare opportunity to get this desirable first floor corner unit. The open floor plan maximizes the space and the unit comes with in-unit laundry. Ample storage throughout and a walk-in closet in the primary bedroom. The primary bedroom also features two large windows due to to its corner location with a nice view of the pool. Perfect to start or end your day with a relaxing swim. This one won't last long!

Mortgage Calculator

Est. Monthly Payment

$3,548

Principal & Interest$2,427
Property Tax$480
Insurance$140
HOA$501
%($96,000)
%

Location

Loading map...

Investment Score

47B
Est. Monthly Rent
$2,722
Monthly Cashflow

Rent − PITIA

$-826
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,852

Mortgage (P+I)
$2,427
Cap Rate
1.44%
Cash-on-Cash
-23.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$5,127

NOI (Annual)
$6,899
Price-to-Rent

Lower = better for investors

14.7

* 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