936 Cooper Place

936 Cooper Place

D

San Diego, CA 92102

$739,900
NEW — 3d on market

Beds

3

Baths

2.5

Sqft

1,430

Year Built

2024

Days on Market

3

Property Type

Single Family

HOA/mo

$209

MLS ID

PTP2602475

Description

Welcome to this beautifully designed, like-new townhome offering the perfect blend of modern comfort and everyday convenience. Built in 2024, this 3-bedroom, 2.5-bath residence features approximately 1,430 square feet of thoughtfully designed living space with a bright, open-concept floor plan and stylish contemporary finishes throughout. The main living area flows seamlessly into the kitchen and dining space, creating an ideal setting for both entertaining and daily living. Upstairs, spacious bedrooms provide comfort and privacy, while the overall layout maximizes functionality and natural light. This home is equipped with paid solar and a Level 2 EV charging outlet, offering energy efficiency and long-term savings for today’s lifestyle. A two-car attached garage adds convenience and additional storage. Located in a newer community, residents enjoy easy access to local parks, schools, shopping, dining, and major medical centers, all while being just minutes from the best of San Diego. Move-in ready and built for modern living, this home is an exceptional opportunity to own a newer construction property in a growing and centrally located neighborhood.

Mortgage Calculator

Est. Monthly Payment

$4,906

Principal & Interest$3,741
Property Tax$740
Insurance$216
HOA$209
%($147,980)
%

Investment Score

9D
Est. Monthly Rent
$4,443
Monthly Cashflow

Rent − PITIA

$-463
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,102

Mortgage (P+I)
$3,741
Cap Rate
2.66%
Cash-on-Cash
-17.04%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.91
Break-even Rent
$7,172

NOI (Annual)
$19,676
Price-to-Rent

Lower = better for investors

13.9

* 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