1625 Hotel Circle S C210

San Diego, CA 92108

$295,000

Beds

—

Baths

Sqft

422

Year Built

1972

Days on Market

—

Property Type

Condo

HOA/mo

$309

MLS ID

260017348SD

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. Easy conversion to 1 bedroom.

Mortgage Calculator

Est. Monthly Payment

$2,182

Principal & Interest$1,492

Property Tax$295

Insurance$86

HOA$309

Down Payment

%($59,000)

Interest Rate

Loan Term

Comparable Properties

2 comps found

This Property

$1,918

Comp Average

$2,652

5938 Rancho Mission Road

2bd / 1.5ba · 824 sqft · Condo

$419K

Est. $2,606/mo

7954 Mission Center Court

2bd / 2ba · 894 sqft · Condo

$439K

Est. $2,698/mo

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

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 Analysis Open Full Calculator