6666 Beadnell Way
1 / 20

6666 Beadnell Way #6

A

San Diego, CA 92117

$499,000
NEW — 1d

Beds

2

Baths

2

Sqft

920

Year Built

1994

Days on Market

1

Property Type

Condo

HOA/mo

$480

MLS ID

260016063SD

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

About This Property

Welcome to this beautifully updated 2-bedroom, 2-bathroom first-level condo in a highly convenient location. Freshly painted throughout and featuring a brand-new range, this home is move-in ready. Enjoy the comfort of a private, fully fenced patio—perfect for relaxing or entertaining. Tucked in a very quiet setting with minimal street noise, this home offers both comfort and tranquility. Ideally situated close to shopping, dining, and everyday amenities, with easy access to major freeways. A great opportunity for both homeowners and investors???????????????????????????????? alike!

Mortgage Calculator

Est. Monthly Payment

$3,648

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$480
%($99,800)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$2,911
Monthly Cashflow

Rent − PITIA

$-737
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,823

Mortgage (P+I)
$2,523
Cap Rate
1.68%
Cash-on-Cash
-21.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$5,278

NOI (Annual)
$8,408
Price-to-Rent

Lower = better for investors

14.3

* 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