2250 Gill Village
1 / 20

2250 Gill Village #909

C

San Diego, CA 92108

$610,000

Soft Appraisal Value: $604,200 · 1.0% above estimate

Beds

2

Baths

2

Sqft

1,082

Year Built

2002

Days on Market

8

Property Type

Condo

HOA/mo

$329.8

MLS ID

260013175SD

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

About This Property

By appointment only pls. Tenant occupied. Luxury and resort style living in the heart of Mission Valley. Large 2-BD/2-BA condo with attached 1-car garage and one assigned parking, well maintained and very clean, with balcony overlooking the pool, W/D, pool and Jacuzzi, newer central AC/Heat, new ceiling fan, near shopping center, freeways, restaurants, and entertainment centers.

Mortgage Calculator

Est. Monthly Payment

$4,202

Principal & Interest$3,084
Property Tax$610
Insurance$178
HOA$330
%($122,000)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$3,031
Monthly Cashflow

Rent − PITIA

$-1,171
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,377

Mortgage (P+I)
$3,084
Cap Rate
1.39%
Cash-on-Cash
-23.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$6,118

NOI (Annual)
$8,493
Price-to-Rent

Lower = better for investors

16.8

* 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 AnalysisOpen Full Calculator