6019 Rancho Mission RD 201

6019 Rancho Mission RD 201

B

San Diego, CA 92108

$549,500

Beds

3

Baths

2

Sqft

1,039

Year Built

1981

Days on Market

Property Type

Condo

HOA/mo

$615

MLS ID

260017058SD

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

About This Property

3 BEDROOM/2BATH South West facing single story upstairs END unit on the quieter EAST end of Mission Valley w/4 PARKING SPACES!! Remodeled with Newer Central heating/AC unit; Remodeled Kitchen w/solid surface, New carpet, plank and paint, recessed LED lighting and Updated Baths. Mission Plaza is wooded with Tennis courts, Pickle Ball, 3 pools, spa, gym, Rec room and More. Only Minutes to SDSU; Walk to the Trolley, 24 hour Fitness and Snap Dragon. Unit includes 4 PARKING SPACES!! 2 in carport w/storage(spaces 268/269) PLUS 2 others in the open area. Great investment/Rental.. SDSU/TROLLEY NEARBY. Or live in One room and rent the other 2?? Va Approved too!

Mortgage Calculator

Est. Monthly Payment

$4,103

Principal & Interest$2,779
Property Tax$550
Insurance$160
HOA$615
%($109,900)
%

Investment Score

40C
Est. Monthly Rent
$3,022
Monthly Cashflow

Rent − PITIA

$-1,081
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,234

Mortgage (P+I)
$2,779
Cap Rate
1.19%
Cash-on-Cash
-24.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$5,923

NOI (Annual)
$6,534
Price-to-Rent

Lower = better for investors

15.2

* 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