Back to listings
1615 Hotel Circle
1 / 20

1615 Hotel Circle #D311

A

San Diego, CA 92108

$295,000
NEW — 0d

Beds

—

Baths

1

Sqft

422

Year Built

1972

Days on Market

0

Property Type

Condo

HOA/mo

$309

MLS ID

260010772SD

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

About This Property

Directly in the heart of Mission Valley. Mission Village is a Very Walkable Community with tons of on site amenities including a Swimming Pool, Spa, Fitness Center, Tennis Courts, Sauna, Game Room, On Site Laundry, Assigned Parking & Guest Parking. The unit has a private outside patio and open floor plan to maximize the living area. Turn Key Move in Ready. Furnishings may convey with the sale.

Mortgage Calculator

Est. Monthly Payment

$2,182

Principal & Interest$1,492
Property Tax$295
Insurance$86
HOA$309
%($59,000)
%

Location

Loading map...

Investment Score

66A
Est. Monthly Rent
$1,918
Monthly Cashflow

Rent − PITIA

$-264
Full Cashflow

Incl. vacancy, PM, maint, capex

$-951
Mortgage (P+I)
$1,492
Cap Rate
2.20%
Cash-on-Cash
-19.34%
DSCR

Need ≥ 1.25 for DSCR loan

0.88
Break-even Rent
$3,153
NOI (Annual)
$6,492
Price-to-Rent

Lower = better for investors

12.8

* 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