9727 Stonecrest Blvd San Diego

9727 Stonecrest Blvd San Diego

D

, CA 92123

$924,900
NEW — 4d on market

Beds

2

Baths

2.5

Sqft

1,411

Year Built

1998

Days on Market

4

Property Type

Single Family

HOA/mo

$190

MLS ID

260004705SD

View on MLS

Description

Wonderful home located in the resort style community of Stonecrest Village. Home shows great with a open floor plan and features, 2nd primary bedroom with private bathroom, new carpet and paint throughout, new kitchen appliances, new light fixtures and ceiling fans, upstairs laundry room, central A/C and attached 2 car garage. Stonecrest Village is centrally located and features many amenities such as, Pool, Spa, Clubhouse, Tennis Courts, Picnic Areas, Greenbelts & Trails for Walking, Jogging, etc..

Mortgage Calculator

Est. Monthly Payment

$6,061

Principal & Interest$4,677
Property Tax$925
Insurance$270
HOA$190
%($184,980)
%

Investment Score

6D
Est. Monthly Rent

Market Rent Estimate

$3,890
Monthly Cashflow

Rent − PITI − HOA

$-2,172
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,837

Mortgage (P+I)
$4,677
Cap Rate
1.09%
Cash-on-Cash
-14.09%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$6,062

NOI (Annual)
$10,076
Price-to-Rent

Lower = better for investors

19.8

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

Get Expert AnalysisOpen Full Calculator