6065 Estelle

6065 Estelle

D

San Diego, CA 92115

$569,000

Soft Appraisal Value: $490,400 · 16.0% above estimate

Beds

2

Baths

2

Sqft

971

Year Built

1990

Days on Market

8

Property Type

Condo

HOA/mo

$336

MLS ID

PW26061949

View on MLS

Description

Freshly updated spacious 2-bedroom 2 bath unit with 2 car tandem garage. Conveniently located, approximately 1 mile from SDSU and close to shopping and restaurants. Unit has a newer kitchen and appliances. Living room has a wood burning fireplace, dining room, laundry room and 2 balconies. Easy access to 8,15, and 94 freeways.

Mortgage Calculator

Est. Monthly Payment

$3,948

Principal & Interest$2,877
Property Tax$569
Insurance$166
HOA$336
%($113,800)
%

Investment Score

3D
Est. Monthly Rent
$2,670
Monthly Cashflow

Rent − PITI − HOA

$-1,278
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,366

Mortgage (P+I)
$2,877
Cap Rate
1.08%
Cash-on-Cash
-24.95%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$5,743

NOI (Annual)
$6,129
Price-to-Rent

Lower = better for investors

17.8

* 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