
Address not disclosed · San Diego
Btop 30%San Diego, CA 92111
Pass at asking: -$1,927/mo full cashflow at 20% down, 7.49% rate.
Works at $99,253 (72% under asking), or at all cash.
Rent $3,193/mo: zip market median for this bed count.
Beds
3
Baths
2
Sqft
1,376
Year Built
2020
Days on Market
0
Property Type
Manufactured
HOA/mo
$1,693
MLS ID
260026366SD
This property is in San Diego (92111). Browse neighborhood analytics →
About This Property
Exceptional home perched above Tecolote Canyon with views, ocean breezes and an oversized, fantastic yard. This home was built in 2020 and is located in a very peaceful, quiet and private location of this family park. The spacious primary bedroom with a private spa-like bathroom with custom tiled shower. The kitchen opens to the dining room and living room with a generous island, plenty of storage and the Whirlpool appliances that convey. There is a separate laundry room with Maytag washer and dryer that convey. The backyard is an oasis which overlooks the canyon and views to the west, the yard is completely fenced; a gazebo surrounded by exceptional plantings and an mature apple tree and also a grape vine. 2 storage sheds, a covered carport which will accommodate 3 cars!. Conveniently located to freeways, Mesa College and Mission Valley, a very central location. It is hard to find such a unique location, views and almost new construction for this price. First time buyer opportunity or alternative to a condo!
Mortgage Calculator
Est. Monthly Payment
$4,094
Location
Loading map...
Investment Score
Zip market median for this bed count
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,927/mo short at 20% down; 100% down or +$2,502/mo rent closes it.
- Break-even price
- $99,253
- Break-even rent
- $5,695/mo
- Cashflow at 35% down
- −$1,561/mo
- Down payment to break even
- 100%
- Rate to break even
- Not reachable
72% under asking
$2,502/mo above the estimate
$349,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator