6602 Beadnell Way
1 / 20

6602 Beadnell Way #4

B

San Diego, CA 92117

$399,000
NEW — 3d

Soft Appraisal Value: $394,800 · 1.1% above estimate

Beds

1

Baths

1

Sqft

625

Year Built

1994

Days on Market

3

Property Type

Condo

HOA/mo

$480

MLS ID

260013232SD

This property is in San Diego (92117). View neighborhood stats →

About This Property

Amazing Location – Move-In Ready Condo in Clairemont Mesa! Welcome to 6602 Beadnell Way #4, San Diego, CA 92117 — a charming 1-bedroom, 1-bath condo offering 625 sq. ft. of comfortable living in a highly desirable central location, listed at $399,000. This light-filled home has been freshly painted and features brand-new luxury vinyl plank (LVP) flooring throughout. The spacious bedroom includes floor-to-ceiling mirrored closet doors, while the updated bathroom adds a modern touch. The kitchen has been refreshed with newly painted cabinets, a brand-new range, ample granite countertop space, and generous cabinet storage — perfect for everyday living and entertaining. Enjoy the convenience of an onsite laundry facility within the community. Ideally located just minutes from major freeways, shopping, and dining, this home offers both comfort and accessibility. Perfect for a first-time buyer, downsizing, or investment opportunity. The unit faces the community swimming pool in the front and a gated parking lot in the back, offering added privacy and reduced street noise for a peaceful living environment. Don’t miss this move-in ready gem in the heart of Clairemont Mesa! Amazing Location – Move-In Ready Condo in Clairemont Mesa! Welcome to 6602 Beadnell Way #4, San Diego, CA 92117 — a charming 1-bedroom, 1-bath condo offering 625 sq. ft. of comfortable living in a highly desirable central location, listed at $399,000. This light-filled home has been freshly painted and features brand-new luxury vinyl plank (LVP) flooring throughout. The spacious bedroom includes floor-to-ceiling mirrored closet doors, while the updated bathroom adds a modern touch. The kitchen has been refreshed with newly painted cabinets, a brand-new range, ample granite countertop space, and generous cabinet storage — perfect for everyday living and entertaining. Enjoy the convenience of an onsite laundry facility within the community. Ideally located just minutes from major freeways, shopping, and dining, this home offers both comfort and accessibility. Perfect for a first-time buyer, downsizing, or investment opportunity. The unit faces the community swimming pool in the front and a gated parking lot in the back, offering added privacy and reduced street noise for a peaceful living environment. Don’t miss this move-in ready gem in the heart of Clairemont Mesa!

Mortgage Calculator

Est. Monthly Payment

$3,013

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$480
%($79,800)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$2,340
Monthly Cashflow

Rent − PITIA

$-673
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,543

Mortgage (P+I)
$2,018
Cap Rate
1.43%
Cash-on-Cash
-23.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$4,344

NOI (Annual)
$5,692
Price-to-Rent

Lower = better for investors

14.2

* 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