9504 Carroll Canyon Road San Diego

9504 Carroll Canyon Road San Diego

D

, CA 92126

$499,000

Beds

2

Baths

1

Sqft

838

Year Built

1977

Days on Market

33

Property Type

Condo

HOA/mo

$325

MLS ID

260001942SD

View on MLS

Description

Beautiful top floor unit features an open floor plan with abundant natural light and a private balcony with 2 assigned parking spots. Updated with vinyl dual pane windows, flooring, kitchen and bathroom. Water, trash, and sewer are included in the HOA dues Located near 15 freeway, shops, restaurants, Miramar college and more. community pool, spa, BBQ area, and common area laundry facilities.

Mortgage Calculator

Est. Monthly Payment

$3,493

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$325
%($99,800)
%

Investment Score

7D
Est. Monthly Rent

Market Rent Estimate

$2,392
Monthly Cashflow

Rent − PITI − HOA

$-1,101
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,067

Mortgage (P+I)
$2,523
Cap Rate
1.10%
Cash-on-Cash
-13.24%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.95
Break-even Rent
$3,493

NOI (Annual)
$5,472
Price-to-Rent

Lower = better for investors

17.4

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

Get Expert AnalysisOpen Full Calculator