6333 College Grove Way
1 / 20

6333 College Grove Way #62

A

San Diego, CA 92115

$449,900
NEW — 2d

Beds

2

Baths

1.5

Sqft

865

Year Built

1973

Days on Market

2

Property Type

Condo

HOA/mo

$477.26

MLS ID

260016895SD

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

Virtual Tour

About This Property

VA & FHA approved complex. Beautiful town home in a quiet location upgraded with all new custom paint, new luxury vinyl flooring throughout except the stairs, new carpet, new vanity and light fixtures in powder room and main bathroom. New refurbished kitchen with stainless steel appliances, mirrored wardrobe doors, updated primary bathroom & new blinds. Gated and secured complex with great freeway access in close proximity to the shopping center and near by attractions. Buyer to cooperate with 1031 exchange.

Mortgage Calculator

Est. Monthly Payment

$3,333

Principal & Interest$2,275
Property Tax$450
Insurance$131
HOA$477
%($89,980)
%

Location

Loading map...

Investment Score

52B
Est. Monthly Rent
$2,676
Monthly Cashflow

Rent − PITIA

$-657
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,647

Mortgage (P+I)
$2,275
Cap Rate
1.67%
Cash-on-Cash
-21.97%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$4,816

NOI (Annual)
$7,529
Price-to-Rent

Lower = better for investors

14.0

* 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