10325 Caminito Cuervo

10325 Caminito Cuervo #204

D

San Diego, CA 92108

$438,888

Soft Appraisal Value: $439,200 · 0.1% below estimate

Beds

1

Baths

1.5

Sqft

908

Year Built

1978

Days on Market

18

Property Type

Condo

HOA/mo

$475

MLS ID

260005676SD

Description

Beautifully refurbished 1bd/1.5ba condo with newer kitchen, SS appliances, luxury vinyl wide plank flooring, LED lighting & new primary shower! Enclosed patio off the bdrm provides extra space for office, storage or yoga mat! Condo has 1 covered parking spot & 1 uncovered. Located on the top floor of the complex with westward views overlooking Snapdragon Stadium. Fabulous location w/trolley station close by as well as expanded SDSU Mission Valley project. Walking distance to Snapdragon & SDSU. Residents of Mission Ridge enjoy access to premium amenities, including a large swimming pool and spa, well-maintained tennis courts, a fully equipped fitness center, and a welcoming clubhouse. The outdoor barbecue and beautifully

Mortgage Calculator

Est. Monthly Payment

$3,261

Principal & Interest$2,219
Property Tax$439
Insurance$128
HOA$475
%($87,778)
%

Investment Score

4D
Est. Monthly Rent
$2,448
Monthly Cashflow

Rent − PITI − HOA

$-813
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,742

Mortgage (P+I)
$2,219
Cap Rate
1.31%
Cash-on-Cash
-23.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$4,710

NOI (Annual)
$5,728
Price-to-Rent

Lower = better for investors

14.9

* 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