1 / 16

1621 Hotel Circle #E215

San Diego, CA 92108

$409,000

Soft Appraisal Value: $408,300 · 0.2% above estimate

Beds

Baths

Sqft

700

Year Built

1972

Days on Market

Property Type

Condo

HOA/mo

$479.76

MLS ID

260011420SD

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

About This Property

MOVE IN READY! Unit E215- Clean and spacious one bedroom condo located in highly desirable and central Mission Village complex in the heart of Mission Valley. This condo is just minutes to Mission Bay, shopping centers, downtown SD, beaches, and freeways. Common areas offer BBQ, pool, tennis courts, underground parking, and large recreation room.

Mortgage Calculator

Est. Monthly Payment

$3,076

Principal & Interest$2,068

Property Tax$409

Insurance$119

HOA$480

Down Payment

%($81,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,329

Comp Average

$2,049

1385 Caminito Gabaldon

1bd / 1ba · 726 sqft · Condo

$340K

Est. $2,196/mo

8015 Caminito De Pizza

1bd / 1ba · 726 sqft · Condo

$350K

Est. $2,196/mo

6255 Rancho Mission Rd

1bd / 1ba · 667 sqft · Condo

$328K

Est. $2,080/mo

6036 Rancho Mission

1bd / 1ba · 530 sqft · Condo

$360K

Est. $1,911/mo

5918 Rancho Mission

1bd / 1ba · 530 sqft · Condo

$350K

Est. $1,864/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

47B

Est. Monthly Rent

$2,329

Monthly Cashflow

Rent − PITIA

$-747

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,623

Mortgage (P+I)

$2,068

Cap Rate

1.30%

Cash-on-Cash

-23.82%

DSCR

Need ≥ 1.25 for DSCR loan

0.76

Break-even Rent

$4,437

NOI (Annual)

$5,337

Price-to-Rent

Lower = better for investors

14.6

* 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 Analysis Open Full Calculator