6064 Rancho Mission Rd
1 / 20

6064 Rancho Mission Rd #454

B

San Diego, CA 92108

$399,000
NEW — 1d

Soft Appraisal Value: $404,500 · 1.4% below estimate

Beds

2

Baths

1

Sqft

824

Year Built

1977

Days on Market

1

Property Type

Condo

HOA/mo

$443

MLS ID

260010965SD

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

Virtual Tour

About This Property

GREAT Value! 2 Bedroom - Upstairs Location w/Balcony! Move IN as it is, OR Feel Good about Upgrading at this low price! Clean & Newly Painted interior, New Range and Carpet. Storage room on Balcony, Assigned Parking Space (good one close to the condo in the NW corner of the complex). Rancho Mission Villas has amenities such as Pool, Spa, Gym, Laundry, Tennis, etc... Centrally Located in East Mission Valley, Minutes to transportation, Freeways, Restaurants, Shopping, Snapdragon Stadium & More!

Mortgage Calculator

Est. Monthly Payment

$2,976

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$443
%($79,800)
%

Location

Loading map...

Investment Score

58B
Est. Monthly Rent
$2,506
Monthly Cashflow

Rent − PITIA

$-470
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,378

Mortgage (P+I)
$2,018
Cap Rate
1.92%
Cash-on-Cash
-20.73%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$4,296

NOI (Annual)
$7,669
Price-to-Rent

Lower = better for investors

13.3

* 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 AnalysisOpen Full Calculator