6635 Canopy Ridge
1 / 19

6635 Canopy Ridge #25

D

San Diego, CA 92121

$1,095,000
NEW — 2d

Soft Appraisal Value: $1,075,200 · 1.8% above estimate

Beds

3

Baths

2

Sqft

1,465

Year Built

2014

Days on Market

2

Property Type

Townhouse

HOA/mo

$395.19

MLS ID

260012778SD

This property is in San Diego (92121). View neighborhood stats →

Virtual Tour

About This Property

Wow, this home has it all! Main floor, single-level home fronting Lopez Canyon, with sunny, south-facing views of the canyon. Two main-floor balconies walk out from the family room and master bedroom. This home has a 4-car, attached garage (double tandem), for cars and tons of storage space. An eat-in kitchen with Corian countertops and tile floors. The main bedroom has 2 double vanity sinks and a walk-in closet. The kitchen has stainless steel appliances and rich, dark wood cabinets. A separate laundry room, 8x8, for both laundry and an extra storage area. The owner put in over $42,000 worth of improvements when she bought it. (Agent has a list of upgrades.) The den could be another bedroom, if needed. Wood floors throughout. This home is so charming, with nothing left to do except to move in and enjoy!

Mortgage Calculator

Est. Monthly Payment

$7,346

Principal & Interest$5,537
Property Tax$1,095
Insurance$319
HOA$395
%($219,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$4,017
Monthly Cashflow

Rent − PITIA

$-3,329
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,166

Mortgage (P+I)
$5,537
Cap Rate
0.41%
Cash-on-Cash
-28.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,725

NOI (Annual)
$4,457
Price-to-Rent

Lower = better for investors

22.7

* 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