6230 Rose Street

6230 Rose Street

D

San Diego, CA 92115

$1,399,000

Soft Appraisal Value: $1,374,800 · 1.8% above estimate

Beds

4

Baths

2

Sqft

1,948

Year Built

1952

Days on Market

47

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003089SD

View on MLS

Description

Completely updated College Area home within walking distance of SDSU. 4 bedrooms, 2 full bathrooms, 1,948 sq. ft. of living space, plus a detached 2-car garage with a long driveway. Enough parking to accommodate at least six vehicles. The entire interior has been repainted. Gorgeous wood flooring in the spacious living room towards the front of the house, as well as in the large family room to the rear of the house. LVP flooring just installed in the bedrooms and kitchen. Tile bathrooms. Ample bedrooms big enough to double-up each feature ceiling fans as well as new mirrored closet doors. Large eat-in kitchen featuring a brand new refrigerator with an automatic ice maker. All cabinets have been refinished. Brand new recessed lighting and window coverings throughout. Expansive level rear yard, large enough for a future PUD to be built. Central forced air-conditioning and heating system with digital thermostat. Excellent income potential.

Mortgage Calculator

Est. Monthly Payment

$8,881

Principal & Interest$7,074
Property Tax$1,399
Insurance$408
%($279,800)
%

Investment Score

3D
Est. Monthly Rent
$5,350
Monthly Cashflow

Rent − PITIA

$-3,531
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,927

Mortgage (P+I)
$7,074
Cap Rate
0.98%
Cash-on-Cash
-25.42%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$13,048

NOI (Annual)
$13,760
Price-to-Rent

Lower = better for investors

21.8

* 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