San Diego

, CA 92129

$1,700,000

NEW — 6d on market

Beds

Baths

Sqft

1,994

Year Built

1998

Days on Market

Property Type

Single Family

HOA/mo

$135

MLS ID

260004344SD

🏠 Virtual Tour View on MLS

Description

Walking Distance to 3 award winning Poway School District. Deer Canyon Elementary School, Mesa Verde Middle School and Westview High School 1031 Exchange. NO MELOO ROSS, New: HVAC, WINDOWS, FLOORINGS, BATHROOMS

Mortgage Calculator

Est. Monthly Payment

$10,927

Principal & Interest$8,596

Property Tax$1,700

Insurance$496

HOA$135

Down Payment

%($340,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$4,838

Comp Average

$4,287

9054 Togan Ave San Diego

3bd / 2.5ba · 2,143 sqft · Single Family

$1.05M

Est. $4,315/mo

10854 Everly Way San Diego

4bd / 3ba · 2,005 sqft · Townhouse

$1.19M

Est. $4,663/mo

11225 Del Diablo Way

4bd / 2ba · 1,610 sqft · Single Family

$1.25M

Est. $4,519/mo

9525 High Park Ln San Diego

3bd / 2.5ba · 1,424 sqft · Condo

$1.05M

Est. $3,592/mo

13154 Greer San Diego

3bd / 2ba · 1,738 sqft · Single Family

$1.20M

Est. $4,347/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

Estimated Rent

$4,838

Monthly Cashflow

Rent − PITI − HOA

$-6,089

Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,619

Mortgage (P+I)

$8,596

Cap Rate

-0.02%

Cash-on-Cash

-21.49%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.56

Break-even Rent

$10,927

NOI (Annual)

$-269

Price-to-Rent

Lower = better for investors

29.3

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

Get Expert Analysis Open Full Calculator