10737 San Diego Mission Rd
1 / 20

10737 San Diego Mission Rd #106

B

San Diego, CA 92108

$399,000

Soft Appraisal Value: $398,600 · 0.1% above estimate

Beds

1

Baths

1

Sqft

616

Year Built

1981

Days on Market

50

Property Type

Condo

HOA/mo

$510

MLS ID

260012346SD

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

Virtual Tour

About This Property

Best location in all of Mission Valley. Close to SDSU, Snapdragon Std., shopping and Freeways. Home has new flooring, microwave and paint. Great private patio with park like setting. Complex has 3 pools, tennis and pickleball courts, BBQ and hot tub, gym, clubhouse and dog park/run. New windows and a beautiful, remodeled kitchen plus water filtration system from the kitchen sink. Parking space #242 plus one permitted space. This unit is very quiet and peaceful setting with patio that looks out onto well maintained parklike setting close to BBQ and pool.

Mortgage Calculator

Est. Monthly Payment

$3,043

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$510
%($79,800)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$2,109
Monthly Cashflow

Rent − PITIA

$-934
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,751

Mortgage (P+I)
$2,018
Cap Rate
0.80%
Cash-on-Cash
-26.33%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$4,383

NOI (Annual)
$3,197
Price-to-Rent

Lower = better for investors

15.8

* 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