9727 Stonecrest Blvd
1 / 20

9727 Stonecrest Blvd

C

San Diego, CA 92123

$899,000
NEW — 3d

Beds

2

Baths

2.5

Sqft

1,411

Year Built

1998

Days on Market

3

Property Type

Single Family

HOA/mo

$190

MLS ID

260015592SD

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

$5,897

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$190
%($179,800)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$3,967
Monthly Cashflow

Rent − PITIA

$-1,930
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,591

Mortgage (P+I)
$4,546
Cap Rate
1.27%
Cash-on-Cash
-23.97%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$8,631

NOI (Annual)
$11,453
Price-to-Rent

Lower = better for investors

18.9

* 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