1 / 20

9290 Towne Centre Dr #87

San Diego, CA 92121

$865,000

Soft Appraisal Value: $851,800 · 1.5% above estimate

Beds

Baths

2.5

Sqft

929

Year Built

1991

Days on Market

Property Type

Condo

HOA/mo

$400

MLS ID

260004943SD

This property is in San Diego (92121). View neighborhood stats →

About This Property

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

Location

Loading map...

Comparable Properties

3 comps found

This Property

$3,333

Comp Average

$3,882

10206 Wateridge Cir

3bd / 2.5ba · 1,390 sqft · Townhouse

$890K

Est. $4,295/mo

4319 Caminito Del Zafiro

3bd / 1.5ba · 1,113 sqft · Condo

$775K

Est. $3,542/mo

10330 Wateridge Circle

2bd / 2.5ba · 1,148 sqft · Townhouse

$850K

Est. $3,810/mo

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

Investment Score

Est. Monthly Rent

$3,333

Monthly Cashflow

Rent − PITIA

$-2,558

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,045

Mortgage (P+I)

$4,374

Cap Rate

0.46%

Cash-on-Cash

-28.06%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.57

Break-even Rent

$8,587

NOI (Annual)

$3,943

Price-to-Rent

Lower = better for investors

21.6

* 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 Analysis Open Full Calculator