9504 Carroll Canyon Rd
1 / 13

9504 Carroll Canyon Rd #202

D

San Diego, CA 92126

$478,000

Soft Appraisal Value: $518,200 · 7.8% below estimate

Beds

2

Baths

1

Sqft

838

Year Built

1977

Days on Market

41

Property Type

Condo

HOA/mo

$345

MLS ID

260004878SD

This property is in San Diego (92126). View neighborhood stats →

Virtual Tour

About This Property

Frist-Time Homebuyer Dream! Affordable, adorable & Move-In Ready Condo in Prime Mira Mesa! This charming, upgraded condo is a golden opportunity! Low HOA Fee(Water Included), Stainless Steel Appliances & Upgraded Cabinetry, Fresh Paint & Double-Pane Windows. Prime Central Mira Mesa Location - Walk to Miramar College, Parks, Schools, Groceries, Dining, and I-15. Perfect for first-time buyers, investors or downsizers - don't wait! Priced to sell fast. Schedule your tour today!

Mortgage Calculator

Est. Monthly Payment

$3,379

Principal & Interest$2,417
Property Tax$478
Insurance$139
HOA$345
%($95,600)
%

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$3,107
Monthly Cashflow

Rent − PITIA

$-272
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,385

Mortgage (P+I)
$2,417
Cap Rate
2.59%
Cash-on-Cash
-17.38%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.92
Break-even Rent
$4,906

NOI (Annual)
$12,385
Price-to-Rent

Lower = better for investors

12.8

* 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