9504 Carroll Canyon Rd San Diego

, CA 92126

$498,000

NEW — 1d on market

Beds

Baths

Sqft

838

Year Built

1977

Days on Market

Property Type

Condo

HOA/mo

$345

MLS ID

260004878SD

View on MLS

Description

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

$3,506

Principal & Interest$2,518

Property Tax$498

Insurance$145

HOA$345

Down Payment

%($99,600)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,628

Comp Average

$2,176

10296 Black Mountain Rd San Diego

1bd / 1ba · 525 sqft · Condo

$349K

Est. $2,456/mo

10174 Camino Ruiz Mira Mesa

1bd / 1ba · 503 sqft · Condo

$369K

Est. $1,961/mo

10668 Dabney Drive

1bd / 1ba · 598 sqft · Condo

$420K

Est. $2,298/mo

9556 Carroll Canyon Rd San Diego

1bd / 1ba · 604 sqft · Condo

$415K

Est. $2,119/mo

10606 Aderman Avenue

1bd / 1ba · 598 sqft · Condo

$410K

Est. $2,048/mo

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

Investment Score

12D

Est. Monthly Rent

Estimated Rent

$2,628

Monthly Cashflow

Rent − PITI − HOA

$-878

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,898

Mortgage (P+I)

$2,518

Cap Rate

1.50%

Cash-on-Cash

-10.58%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.04

Break-even Rent

$3,506

NOI (Annual)

$7,447

Price-to-Rent

Lower = better for investors

15.8

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

Get Expert Analysis Open Full Calculator