9290 Towne Centre Dr San Diego

, CA 92121

$865,000

NEW — 0d on market

Beds

Baths

2.5

Sqft

929

Year Built

1991

Days on Market

Property Type

Condo

HOA/mo

$400

MLS ID

260004943SD

View on MLS

Description

Location, location, location. This 2B/2.5B beautiful, cozy and quiet townhome located in the desirable Devonshire Woods community in the heart of UTC. One block to UTC mall, restaurants, entertainment & so much more.

Mortgage Calculator

Est. Monthly Payment

$5,891

Principal & Interest$4,374

Property Tax$865

Insurance$252

HOA$400

Down Payment

%($173,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,899

Comp Average

$3,272

6610 Canopy Ridge Ln San Diego

2bd / 2ba · 1,264 sqft · Townhouse

$829K

Est. $3,886/mo

9640 Caminito Del Feliz San Diego

3bd / 1.5ba · 1,113 sqft · Townhouse

$740K

Est. $3,346/mo

10206 Wateridge Cir San Diego

3bd / 2.5ba · 1,390 sqft · Townhouse

$999K

Est. $4,035/mo

4364 Vision Drive San Diego

2bd / 1ba · 885 sqft · Condo

$639K

Est. $2,644/mo

9260 Towne Centre Dr San Diego

2bd / 2.5ba · 1,092 sqft · Condo

$749K

Est. $2,450/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

Estimated Rent

$2,899

Monthly Cashflow

Rent − PITI − HOA

$-2,992

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,380

Mortgage (P+I)

$4,374

Cap Rate

-0.01%

Cash-on-Cash

-20.75%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.66

Break-even Rent

$5,891

NOI (Annual)

$-67

Price-to-Rent

Lower = better for investors

24.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator