9630 Capricorn Way

9630 Capricorn Way

D

San Diego, CA 92126

$749,900
NEW — 0d on market

Beds

3

Baths

2.5

Sqft

1,389

Year Built

1997

Days on Market

0

Property Type

Single Family

HOA/mo

$233

MLS ID

PTP2602539

Description

Wonderful opportunity! Completely paid off solar! Nicely appointed yard with no neighbors behind and covered patio! Awesome location and rarely on market, this amazing opportunity won't last! Open 3 bedroom/2.5 floorplan with 2 car garage and close to all shopping, restaurants, and transportation. Hurry this home won't last on market!

Mortgage Calculator

Est. Monthly Payment

$4,994

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$233
%($149,980)
%

Investment Score

7D
Est. Monthly Rent
$4,166
Monthly Cashflow

Rent − PITIA

$-828
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,411

Mortgage (P+I)
$3,792
Cap Rate
2.21%
Cash-on-Cash
-19.29%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$7,297

NOI (Annual)
$16,572
Price-to-Rent

Lower = better for investors

15.0

* 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