10225 Caminito Cuervo

10225 Caminito Cuervo

D

San Diego, CA 92108

$590,000

Soft Appraisal Value: $546,200 · 8.0% above estimate

Beds

2

Baths

2

Sqft

1,037

Year Built

1978

Days on Market

22

Property Type

Condo

HOA/mo

$475

MLS ID

260005421SD

View on MLS

Description

Smack dab in the middle of everything! Just a few minutes to the 8, 15, & 805. Come home to your condo in the lovely Mission Ridge Complex. 2 bedrooms and 2 bathrooms in this spacious home. Kitchen is open to the living room and is perfect for entertaining. The community has a huge pool, a spa, a gym, racquetball court, tennis courts, and a dog run! Close to shopping, entertainment, and freeways. This community is lush with trees, plants, flowers, etc... This condo is AWESOME!!!

Mortgage Calculator

Est. Monthly Payment

$4,220

Principal & Interest$2,983
Property Tax$590
Insurance$172
HOA$475
%($118,000)
%

Investment Score

2D
Est. Monthly Rent
$2,760
Monthly Cashflow

Rent − PITI − HOA

$-1,460
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,587

Mortgage (P+I)
$2,983
Cap Rate
0.81%
Cash-on-Cash
-26.31%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$6,120

NOI (Annual)
$4,758
Price-to-Rent

Lower = better for investors

17.8

* 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