2625 Villas Way
1 / 20

2625 Villas Way

D

San Diego, CA 92108

$949,000
NEW — 3d

Soft Appraisal Value: $940,100 · 0.9% above estimate

Beds

3

Baths

2.5

Sqft

1,425

Year Built

2004

Days on Market

3

Property Type

Single Family

HOA/mo

$321

MLS ID

260013631SD

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

Virtual Tour

About This Property

Welcome to 2625 Villas Way, a beautifully updated detached residence in the heart of Mission Valley. This "Villas" Plan 2 is a former model home. Freshly painted and move-in ready, this home offers an inviting open floor plan filled with natural light and beautiful views. Large windows and vaulted ceilings showcase the scenic surroundings, creating a bright and welcoming atmosphere throughout. The well-appointed kitchen opens seamlessly to the living and dining areas, making it perfect for everyday living and entertaining. Spacious bedrooms provide comfort and privacy, while the thoughtful layout maximizes both functionality and style. Located within a desirable gated community, residents enjoy resort-style amenities including a sparkling pool, relaxing spa, fitness center, tennis courts and a clubhouse with a full kitchen perfect for parties and gatherings. Centrally located, this home offers easy access to everything San Diego has to offer. Just minutes from the beaches, Downtown San Diego, Snapdragon Stadium, shopping, dining, the public library, trolley station, and major freeways, you'll enjoy convenience and connectivity at your doorstep.

Mortgage Calculator

Est. Monthly Payment

$6,345

Principal & Interest$4,799
Property Tax$949
Insurance$277
HOA$321
%($189,800)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$4,429
Monthly Cashflow

Rent − PITIA

$-1,917
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,726

Mortgage (P+I)
$4,799
Cap Rate
1.36%
Cash-on-Cash
-23.56%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$9,268

NOI (Annual)
$12,870
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