2220 Camino de la Reina 204

2220 Camino de la Reina 204

C

San Diego, CA 92108

$586,000

Beds

2

Baths

2

Sqft

977

Year Built

1992

Days on Market

9

Property Type

Condo

HOA/mo

$582

MLS ID

260012066SD

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

About This Property

Desirable middle-level corner unit featuring new flooring, fresh paint, and tasteful updates throughout. Enjoy a private balcony, new HVAC system, and updated windows for year-round comfort and energy efficiency. Centrally located in Mission Valley, this community offers convenient access to shopping, dining, theaters, major freeways, and is just minutes from downtown San Diego and nearby attractions.

Mortgage Calculator

Est. Monthly Payment

$4,302

Principal & Interest$2,963
Property Tax$586
Insurance$171
HOA$582
%($117,200)
%

Investment Score

31C
Est. Monthly Rent
$2,845
Monthly Cashflow

Rent − PITIA

$-1,457
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,600

Mortgage (P+I)
$2,963
Cap Rate
0.74%
Cash-on-Cash
-26.62%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$6,221

NOI (Annual)
$4,360
Price-to-Rent

Lower = better for investors

17.2

* 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