9289 Village Glen Dr.
1 / 20

9289 Village Glen Dr. #118

B

San Diego, CA 92123

$575,000
NEW — 7d

Beds

2

Baths

1.5

Sqft

977

Year Built

1979

Days on Market

7

Property Type

Townhouse

HOA/mo

$501

MLS ID

260015075SD

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

Virtual Tour

About This Property

This move-in ready, 2-story, Serra Mesa townhome checks all the boxes! With easy access to everything San Diego has to offer, it's Just minutes to Snapdragon Stadium, Downtown San Diego, Old Town, SDSU, USD, beaches, shopping, dining & major freeways. Where convenience meets comfort, this home features fresh interior paint throughout, replaced AC in 2018, new SS appliances including a refrigerator, stove, microwave & dishwasher, new kitchen flooring, recessed lighting, & in-unit washer-dryer. The spacious primary bedroom has sky-high vaulted ceiling creates an inviting retreat. Enjoy your private patio, perfect for relaxing or entertaining. 2 assigned parking spaces (1 covered).

Mortgage Calculator

Est. Monthly Payment

$4,151

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$501
%($115,000)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$2,982
Monthly Cashflow

Rent − PITIA

$-1,170
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,335

Mortgage (P+I)
$2,908
Cap Rate
1.20%
Cash-on-Cash
-24.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$6,014

NOI (Annual)
$6,876
Price-to-Rent

Lower = better for investors

16.1

* 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