9727 Stonecrest Blvd
1 / 20

9727 Stonecrest Blvd

D

San Diego, CA 92123

$924,900

Soft Appraisal Value: $916,900 · 0.9% above estimate

Beds

2

Baths

2.5

Sqft

1,411

Year Built

1998

Days on Market

45

Property Type

Single Family

HOA/mo

$190

MLS ID

260004705SD

This property is in San Diego (92123). View neighborhood stats →

About This Property

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)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$3,530
Monthly Cashflow

Rent − PITIA

$-2,532
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,114

Mortgage (P+I)
$4,677
Cap Rate
0.73%
Cash-on-Cash
-26.69%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$8,873

NOI (Annual)
$6,749
Price-to-Rent

Lower = better for investors

21.8

* 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