6675 Mission Gorge Road #A313
Btop 30%San Diego, CA 92120
13 licensed short-term rentals within ½ mile (7 whole home), from the cities' license and permit lists of Nov 9, 2026.
No unit in this 77-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$1,764/mo full cashflow at 20% down, 7.43% rate.
Works at $145,265 (61% under asking), or at 88% down.
Rent $1,929/mo from 1 lease in this building.
Beds
1
Baths
1
Sqft
626
Year Built
1976
Days on Market
47
Property Type
Condo
HOA/mo
$370
MLS ID
PTP2607207
This property is in San Diego (92120). View neighborhood stats →
About This Property
Beautifully updated top-floor condo with vaulted ceilings, abundant natural light and sweeping golf course and hillside views. With no neighbors above, this move-in-ready one-bedroom home offers an open, airy layout in a pet-friendly community. The remodeled kitchen features white shaker cabinetry, quartz countertops, stainless-steel appliances, a sleek vent hood and generous storage on both sides of the peninsula. Additional highlights include new luxury vinyl plank flooring, fresh paint, modern lighting and ceiling fans, wall air conditioning, a spacious bedroom with a walk-in closet, community laundry and assigned parking. Conveniently located near Mission Valley, Mission Trails Regional Park, SDSU, Snapdragon Stadium, shopping, dining and major freeways. Pet restrictions are subject to HOA rules.
Mortgage Calculator
Est. Monthly Payment
$2,937
Location
Loading map...
Zoned Schools
Elementary
Foster Elementary · grades K-5 · San Diego Unified
Middle
Lewis Middle · grades 6-8 · San Diego Unified
High
Henry High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
3 comps foundThis Property
$1,929
Comp Average
$1,814
6665 Mission Gorge Road
1bd / 1ba · 676 sqft · Condo
$329K
Est. $2,149/mo
7747 Margerum Ave
1bd / 1ba · 643 sqft · Condo
$399K
Est. $2,169/mo
6120 Decena
1bd / 1ba · 666 sqft · Condo
$400K
Est. $1,124/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
1 lease in this building
Blended 50/50 with a property-level estimate
Thin data: only 1 lease behind this number.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,764/mo short at 20% down; 88% down or +$2,291/mo rent closes it.
- Break-even price
- $145,265
- Break-even rent
- $4,220/mo
- Cashflow at 35% down
- −$1,373/mo
- Down payment to break even
- 88%
- Rate to break even
- Not reachable
61% under asking
$2,291/mo above the estimate
$329,912 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator