1 / 20

5978 Rancho Mission Rd #274

San Diego, CA 92108

$381,500

Soft Appraisal Value: $148,500 · 156.9% above estimate

Beds

Baths

Sqft

530

Year Built

1977

Days on Market

Property Type

Condo

HOA/mo

$370

MLS ID

260005554SD

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

Virtual Tour

About This Property

Turn key unit featuring a well appointed floor plan that offers good flow and tons of natural light. Close to the community pool, gym and laundry facilities. Low Hoa fees, central location close to shopping, SDSU and public transit. Great for a first time home buyer, someone looking to downsize or a potential rental.

Mortgage Calculator

Est. Monthly Payment

$2,792

Principal & Interest$1,929

Property Tax$382

Insurance$111

HOA$370

Down Payment

%($76,300)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$1,834

Comp Average

$2,049

6370 Rancho Mission Rd

1bd / 1ba · 506 sqft · Condo

$350K

Est. $2,057/mo

1385 Caminito Gabaldon

1bd / 1ba · 726 sqft · Condo

$340K

Est. $2,196/mo

8015 Caminito De Pizza

1bd / 1ba · 726 sqft · Condo

$360K

Est. $2,196/mo

5918 Rancho Mission

1bd / 1ba · 530 sqft · Condo

$350K

Est. $1,834/mo

6255 Rancho Mission Rd

1bd / 1ba · 667 sqft · Condo

$348K

Est. $1,961/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

40C

Est. Monthly Rent

$1,834

Monthly Cashflow

Rent − PITIA

$-958

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,697

Mortgage (P+I)

$1,929

Cap Rate

0.73%

Cash-on-Cash

-26.69%

DSCR

Need ≥ 1.25 for DSCR loan

0.66

Break-even Rent

$4,038

NOI (Annual)

$2,781

Price-to-Rent

Lower = better for investors

17.3

* 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 Analysis Open Full Calculator