6165 Agee Street

San Diego, CA 92122

$1,799,900

NEW — 1d on market

Beds

Baths

2.5

Sqft

1,868

Year Built

1968

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

226000951

View on MLS

Description

Property is held in a family trust. Selling agent is a co-trustee.

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

Comparable Properties

5 comps found

This Property

$4,570

Comp Average

$4,963

4224 Governor Dr San Diego

3bd / 2ba · 1,672 sqft · Single Family

$1.43M

Est. $4,861/mo

4671 Robbins Street

4bd / 2ba · 2,000 sqft · Single Family

$1.54M

Est. $5,133/mo

4676 Huggins San Diego

3bd / 2.5ba · 1,714 sqft · Single Family

$1.57M

Est. $4,971/mo

7134 Caminito Quintana San Diego

3bd / 2.5ba · 1,427 sqft · Single Family

$1.38M

Est. $4,618/mo

3890 Nobel Dr. San Diego

3bd / 2.5ba · 2,420 sqft · Condo

$1.29M

Est. $5,233/mo

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

Investment Score

Est. Monthly Rent

Estimated Rent

$4,570

Monthly Cashflow

Rent − PITI − HOA

$-6,856

Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,407

Mortgage (P+I)

$9,101

Cap Rate

-0.20%

Cash-on-Cash

-22.86%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50

Break-even Rent

$11,426

NOI (Annual)

$-3,671

Price-to-Rent

Lower = better for investors

32.8

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator