6321 Celia Vista Drive

6321 Celia Vista Drive

B

San Diego, CA 92115

$849,000

Beds

3

Baths

1

Sqft

1,391

Year Built

1950

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2606736

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

About This Property

Contemporary single-level retreat tucked away on a quiet cul-de-sac with sweeping canyon views. This beautifully updated residence offers an effortless blend of modern comfort, natural beauty, and everyday convenience. The thoughtfully designed and light-filled floorplan showcases a recently updated modern kitchen with quartz counters, stainless steel appliances, adjacent dining room & family room, and a spacious bonus room. French doors lead to an open living room with stone fireplace and expansive picture windows framing scenic views. Designed for seamless indoor-outdoor living, the backyard is a private retreat with canyon & downtown vista views, drought-tolerant landscaping, and raised garden beds perfect for fresh herbs & vegetables. This exceptional property includes a fenced in front yard with turf area, attached garage, individually zoned A/C & solar. Ideally located within minutes to San Diego State University, top-rated schools, neighborhood parks, shopping, & dining.

Mortgage Calculator

Est. Monthly Payment

$5,390

Principal & Interest$4,293
Property Tax$849
Insurance$248
%($169,800)
%

Investment Score

36C
Est. Monthly Rent
$3,820
Monthly Cashflow

Rent − PITIA

$-1,570
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,156

Mortgage (P+I)
$4,293
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,919

NOI (Annual)
$13,643
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