6675 Mission Gorge Rd San Diego

6675 Mission Gorge Rd San Diego

D

, CA 92120

$335,000

Beds

1

Baths

1

Sqft

626

Year Built

1976

Days on Market

11

Property Type

Condo

HOA/mo

$349.8

MLS ID

260004166SD

Description

A greater starter home or investment property with outstanding rental history. This gated complex is located in the desirable Allied Gardens community. The entryway has a closet and leads to a large dining room/living room. The living room has a sizeable window and a glass sliding door to a balcony with a large attached storage closet. The kitchen has newer appliances, range, microwave, dishwasher, and refrigerator. There is a pass through into the dining room and lots of kitchen cabinets, including a pantry. The bedroom has a large walk-in closet. Easy access to I-8 and I-15 freeways, and convenient shopping close by. This complex also includes, gym, exercise room, spa, laundry facility and one designated parking space (#89).

Mortgage Calculator

Est. Monthly Payment

$2,476

Principal & Interest$1,694
Property Tax$335
Insurance$98
HOA$350
%($67,000)
%

Investment Score

27D
Est. Monthly Rent

Market Rent Estimate

$2,081
Monthly Cashflow

Rent − PITI − HOA

$-396
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,154

Mortgage (P+I)
$1,694
Cap Rate
1.94%
Cash-on-Cash
-7.09%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.23
Break-even Rent
$2,477

NOI (Annual)
$6,485
Price-to-Rent

Lower = better for investors

13.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator