6188 Agee St #232
1 / 20

6188 Agee St #232

Btop 30%

San Diego, CA 92122

$588,888
NEW — 0d
STR-eligible · San Diego Tier 3 · TOT 12.75%

One license per person in San Diego: whether you can hold it depends on you, not only the home.

25 licensed short-term rentals within ½ mile (13 whole home), from the cities' license and permit lists of Nov 9, 2026.

2 short-term rental licenses on file in this 88-unit complex, so its HOA has allowed them. Confirm in the CC&Rs: an HOA can ban stays under 30 days (Civ. Code §4741).

Pass at asking: -$2,599/mo full cashflow at 20% down, 7.43% rate.

Works at $250,529 (57% under asking), or at 84% down.

Rent $3,230/mo from 10 leases of 2-bed condos & townhomes within 1 mi ($3,177–$3,412).

Beds

2

Baths

1.5

Sqft

956

Year Built

1978

Days on Market

0

Property Type

Condo

HOA/mo

$563

MLS ID

260026168SD

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

Virtual Tour

About This Property

Welcome to The Park, one of University City's most sought-after residential communities, where this stunning TOP-floor Corner unit is a 2-bedroom, 1.5-bath residence redefines comfortable urban living. Bathed in natural southern light and crowned with soaring vaulted ceilings, this beautifully maintained condo offers the perfect blend of style, comfort, and location. Thoughtfully upgraded interior where every detail has been carefully curated. The generous primary suite is a private sanctuary, boasting mirrored closet doors and dramatic high ceilings that amplify the sense of space and light. The gorgeous Calacatta marble subway tiled shower with Moen rain shower head elevates the bathroom experience to spa-like luxury. Extend your living outdoors onto your expansive covered balcony — freshly resealed where you'll enjoy sweeping southern views. Private one-car garage with electric opener and storage, a dedicated assigned parking space plus a guest permit — an exceptional offering rarely found in condominium living. Enjoy the pool and convenient on-site laundry facilities. Complex privately connected to shopping center next door for true next door proximity. Brand new roof recently installed, this is a community that is truly move-in ready and meticulously maintained.

Mortgage Calculator

Est. Monthly Payment

$4,595

Principal & Interest$3,272
Property Tax$589
Insurance$172
HOA$563
%($117,778)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Curie Elementary · grades K-5 · San Diego Unified

  • Middle

    Standley Middle · grades 6-8 · San Diego Unified

  • High

    University City High · grades 9-12 · San Diego Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

41B
Est. Monthly Rent
$3,230

10 leases of 2-bed condos & townhomes within 1 mi · $3,177–$3,412

Blended 50/50 with the zip's market median ($3,151)

Monthly Cashflow

Rent − PITIA

-$1,365
Full Cashflow

Incl. vacancy, PM, maint, capex

-$2,599

What would make this work?

$2,599/mo short at 20% down; 84% down or +$3,375/mo rent closes it.

Break-even price

57% under asking

$250,529
Break-even rent

$3,375/mo above the estimate

$6,605/mo
Cashflow at 35% down
−$1,986/mo
Down payment to break even

$494,666 cash

84%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$3,272
Cap Rate
1.70%
Cash-on-Cash
-26.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.70

NOI (Annual)
$10,008
Price-to-Rent

Lower = better for investors

15.2

* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
BCashflow−$2,599/mo