1 / 6

6333 College Grove Way #10103

San Diego, CA 92115

$515,000

NEW — 1d

Soft Appraisal Value: $522,800 · 1.5% below estimate

Beds

Baths

Sqft

1,024

Year Built

1973

Days on Market

Property Type

Condo

HOA/mo

$503.82

MLS ID

260013789SD

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

About This Property

Great quiet ground floor unit in a private gated community with 3 pools. Near College Grove shopping mall and SDSU, easy freeway 94 access, just a few minutes from downtown.

Mortgage Calculator

Est. Monthly Payment

$3,773

Principal & Interest$2,604

Property Tax$515

Insurance$150

HOA$504

Down Payment

%($103,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,933

Comp Average

$2,317

4230 48th

2bd / 1ba · 761 sqft · Condo

$350K

Est. $2,203/mo

4212 48th St.

2bd / 1ba · 761 sqft · Condo

$370K

Est. $2,287/mo

4540 60th Street

2bd / 2ba · 845 sqft · Condo

$399K

Est. $2,403/mo

5511 Adelaide Ave

2bd / 1ba · 875 sqft · Condo

$400K

Est. $2,345/mo

5505 Adelaide Ave

2bd / 1.5ba · 1,012 sqft · Condo

$375K

Est. $2,345/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

47B

Est. Monthly Rent

$2,933

Monthly Cashflow

Rent − PITIA

$-840

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,944

Mortgage (P+I)

$2,604

Cap Rate

1.54%

Cash-on-Cash

-22.65%

DSCR

Need ≥ 1.25 for DSCR loan

0.78

Break-even Rent

$5,457

NOI (Annual)

$7,925

Price-to-Rent

Lower = better for investors

14.6

* 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 Analysis Open Full Calculator