2184 Gill Village Way

2184 Gill Village Way #503

D

San Diego, CA 92108

$485,000

Soft Appraisal Value: $481,000 · 0.8% above estimate

Beds

1

Baths

1

Sqft

704

Year Built

2002

Days on Market

24

Property Type

Condo

HOA/mo

$310.5

MLS ID

260005911SD

Description

Welcome to the Missions at Rio Vista, a resort-style community in the heart of Mission Valley. This meticulously maintained 1 bed, 1 bath condo offers 704SF of comfortable living, featuring stainless steel appliances, granite countertops, a private balcony, and a laundry closet with full-size washer and dryer. Residents enjoy an impressive lineup of amenities including two swimming pools, fitness center, clubhouse, BBQ areas, outdoor fireplaces, and more. Located just minutes from trolley access, major freeways, Mission Valley shopping, dining, and cafes, this home offers the ideal blend of convenience and lifestyle in one of San Diego’s most central locations. Bonus…the Seller is willing to sell the home fully furnished, making this a truly turnkey opportunity. Simply bring your suitcase, stock the fridge and start enjoying Mission Valley living!

Mortgage Calculator

Est. Monthly Payment

$3,389

Principal & Interest$2,452
Property Tax$485
Insurance$141
HOA$311
%($97,000)
%

Investment Score

3D
Est. Monthly Rent
$2,253
Monthly Cashflow

Rent − PITIA

$-1,136
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,058

Mortgage (P+I)
$2,452
Cap Rate
0.98%
Cash-on-Cash
-25.46%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$4,926

NOI (Annual)
$4,730
Price-to-Rent

Lower = better for investors

17.9

* 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