1 / 20

1625 Hotel Circle #C210

San Diego, CA 92108

$308,000

Beds

—

Baths

Sqft

422

Year Built

1972

Days on Market

Property Type

Condo

HOA/mo

$309

MLS ID

260009944SD

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

Virtual Tour

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.

Mortgage Calculator

Est. Monthly Payment

$2,264

Principal & Interest$1,557

Property Tax$308

Insurance$90

HOA$309

Down Payment

%($61,600)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,002

Comp Average

$2,523

6354 Rancho Mission Road

2bd / 1ba · 690 sqft · Condo

$429K

Est. $2,464/mo

8009 Caminito De Pizza

2bd / 1ba · 726 sqft · Condo

$379K

Est. $2,379/mo

5938 Rancho Mission Road

2bd / 1.5ba · 824 sqft · Condo

$450K

Est. $2,507/mo

10699 San Diego Mission Road

2bd / 1ba · 766 sqft · Condo

$449K

Est. $2,613/mo

6151 Rancho Mission Road

2bd / 1ba · 866 sqft · Condo

$450K

Est. $2,653/mo

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

Investment Score

66A

Est. Monthly Rent

$2,002

Monthly Cashflow

Rent − PITIA

$-262

Full Cashflow

Incl. vacancy, PM, maint, capex

$-980

Mortgage (P+I)

$1,557

Cap Rate

2.25%

Cash-on-Cash

-19.08%

DSCR

Need ≥ 1.25 for DSCR loan

0.88

Break-even Rent

$3,274

NOI (Annual)

$6,934

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