1 / 20

6165 Agee Street

San Diego, CA 92122

$1,799,900

Soft Appraisal Value: $1,751,200 · 2.8% above estimate

Beds

Baths

2.5

Sqft

1,868

Year Built

1968

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

226000951

This property is in San Diego (92122). View neighborhood stats →

About This Property

Plus, there's gated RV parking and exciting ADU potential!

Mortgage Calculator

Est. Monthly Payment

$11,426

Principal & Interest$9,101

Property Tax$1,800

Insurance$525

Down Payment

%($359,980)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$5,560

Comp Average

$4,885

5125 Renaissance Ave

3bd / 2.5ba · 2,074 sqft · Townhouse

$1.39M

Est. $5,473/mo

6797 Lipmann Street

3bd / 2ba · 1,254 sqft · Single Family

$1.39M

Est. $4,865/mo

4050 Porte De Palmas

3bd / 2.5ba · 1,721 sqft · Condo

$1.25M

Est. $4,641/mo

8995 Via Andar

3bd / 2.5ba · 1,764 sqft · Condo

$1.36M

Est. $5,221/mo

3890 Nobel Dr.

3bd / 2.5ba · 2,420 sqft · Condo

$1.29M

Est. $4,224/mo

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

Investment Score

Est. Monthly Rent

$5,560

Monthly Cashflow

Rent − PITIA

$-5,866

Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,645

Mortgage (P+I)

$9,101

Cap Rate

0.30%

Cash-on-Cash

-28.82%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49

Break-even Rent

$16,787

NOI (Annual)

$5,477

Price-to-Rent

Lower = better for investors

27.0

* 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