6182 Agee St
1 / 20

6182 Agee St #203

D

San Diego, CA 92122

$625,000

Beds

2

Baths

2

Sqft

956

Year Built

1978

Days on Market

46

Property Type

Condo

HOA/mo

$528

MLS ID

260004542SD

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

Virtual Tour

About This Property

RARE 2 BEDROOM, 2 FULL BATH COMPLETELY RENOVATED CORNER UNIT IN A PRIME, SECLUDED LOCATION! Less than 10 Minutes to UCSD and Westfiel UTC mall. Quietly tucked inside the complex, this light-filled residence offers privacy with no neighbors in front or behind. Completely upgraded in 2025, the home features a brand-new modern kitchen, updated bathrooms, new appliances, designer paint, and stylish flooring throughout. The open layout is filled with natural light and extends to two large private balconies, perfect for indoor-outdoor living. Includes a private 1 car garage. Located in a peaceful residential neighborhood with shopping, dining, and schools just around the corner. Tons of public transportation nearby, easy freeway access, minutes UTC, parks, and beaches. Move-in ready and truly turnkey.

Mortgage Calculator

Est. Monthly Payment

$4,496

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$528
%($125,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,062
Monthly Cashflow

Rent − PITIA

$-1,433
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,658

Mortgage (P+I)
$3,160
Cap Rate
0.96%
Cash-on-Cash
-25.52%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$6,515

NOI (Annual)
$6,023
Price-to-Rent

Lower = better for investors

17.0

* 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 AnalysisOpen Full Calculator