10737 San Diego Mission Rd
1 / 20

10737 San Diego Mission Rd #314

D

San Diego, CA 92108

$410,000
NEW — 1d on market

Beds

1

Baths

1

Sqft

616

Year Built

1981

Days on Market

1

Property Type

Condo

HOA/mo

$510.52

MLS ID

260008445SD

This property is in San Diego (92108). View neighborhood stats →

About This Property

Welcome to this charming one-bedroom condo located on the third floor, offering a perfect blend of comfort and style. This light and bright open concept living space has undergone a full remodel featuring beautiful laminate wood flooring, remodeled bathroom, new windows and a beautiful, remodeled kitchen with Stainless Steele appliances. Close to freeway access, public transportation and Snapdragon Stadium! Amenities include Tennis, pickle ball, basketball, two pools, hot tub, gym, clubhouse and dog park/run.

Mortgage Calculator

Est. Monthly Payment

$3,113

Principal & Interest$2,073
Property Tax$410
Insurance$120
HOA$511
%($82,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$1,988
Monthly Cashflow

Rent − PITIA

$-1,126
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,925

Mortgage (P+I)
$2,073
Cap Rate
0.43%
Cash-on-Cash
-28.17%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$4,487

NOI (Annual)
$1,783
Price-to-Rent

Lower = better for investors

17.2

* 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