6321 Celia Vista Dr.
1 / 20

6321 Celia Vista Dr.

C

San Diego, CA 92115

$874,999
NEW — 2d

Beds

3

Baths

1

Sqft

1,391

Year Built

1950

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011024SD

This property is in San Diego (92115). View neighborhood stats →

About This Property

Conveniently located near San Diego State University, parks, shopping, dining, major freeways, and highly regarded local schools, this beautifully maintained home offers comfort, charm, and a rare private canyon setting with scenic views. Featuring three well-sized bedrooms, one bath, a spacious bonus room ideal for a home office, gym, or additional living space, attached one-car garage, energy-efficient solar system, and zoned A/C systems for added comfort and efficiency. Enjoy peaceful outdoor living with a unique sense of privacy while still being close to everything San Diego has to offer. Completely move-in ready, priced to sell, and ready for its next loving owners!

Mortgage Calculator

Est. Monthly Payment

$5,555

Principal & Interest$4,424
Property Tax$875
Insurance$255
%($175,000)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$3,937
Monthly Cashflow

Rent − PITIA

$-1,617
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,252

Mortgage (P+I)
$4,424
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$8,161

NOI (Annual)
$14,068
Price-to-Rent

Lower = better for investors

18.5

* 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