9586 Carroll Canyon Road

9586 Carroll Canyon Road

D

San Diego, CA 92126

$459,000
NEW — 6d on market

Beds

1

Baths

1

Sqft

604

Year Built

1977

Days on Market

6

Property Type

Condo

HOA/mo

$345

MLS ID

NDP2601786

Description

Welcome Home to this Renovated light and bright condo in Mira Mesa . Second level corner unit with great views overlooking the pool. This Property features a spacious open living room with upgraded kitchen cabinets and countertops, flooring and a large bedroom. The Dining Area opens onto a private balcony overlooking the Community Pool. Within walking distance to transportation, Miramar College and Hourglass Community Park. HOA offers a Pool, Spa, BBQ and Laundry. Complex is also VA Approved! Neighborhoods: Mira Mesa Equipment: Range/Oven/Washer & Dryer.

Mortgage Calculator

Est. Monthly Payment

$3,259

Principal & Interest$2,321
Property Tax$459
Insurance$134
HOA$345
%($91,800)
%

Investment Score

4D
Est. Monthly Rent

Market Rent Estimate

$2,040
Monthly Cashflow

Rent − PITI − HOA

$-1,219
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,071

Mortgage (P+I)
$2,321
Cap Rate
0.65%
Cash-on-Cash
-15.93%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.88
Break-even Rent
$3,259

NOI (Annual)
$3,004
Price-to-Rent

Lower = better for investors

18.8

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

Get Expert AnalysisOpen Full Calculator