2184 Gill Village Way
1 / 20

2184 Gill Village Way #503

A

San Diego, CA 92108

$449,000

Soft Appraisal Value: $471,300 · 4.7% below estimate

Beds

1

Baths

1

Sqft

704

Year Built

2002

Days on Market

118

Property Type

Condo

HOA/mo

$310.5

MLS ID

260005911SD

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

Virtual Tour

About This Property

Welcome to the Missions at Rio Vista, a resort-style community in the heart of Mission Valley. This meticulously maintained 1 bed, 1 bath fully furnished 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. Simply bring your suitcase, stock the fridge and start enjoying Mission Valley living!

Mortgage Calculator

Est. Monthly Payment

$3,161

Principal & Interest$2,270
Property Tax$449
Insurance$131
HOA$311
%($89,800)
%

Location

Loading map...

Investment Score

47B
Est. Monthly Rent
$2,308
Monthly Cashflow

Rent − PITIA

$-853
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,758

Mortgage (P+I)
$2,270
Cap Rate
1.37%
Cash-on-Cash
-23.49%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$4,591

NOI (Annual)
$6,150
Price-to-Rent

Lower = better for investors

16.2

* 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