6725 Mission Gorge Rd San Diego

6725 Mission Gorge Rd San Diego

D

, CA 92120

$350,000
NEW — 4d on market

Beds

1

Baths

1

Sqft

662

Year Built

1980

Days on Market

4

Property Type

Condo

HOA/mo

$460

MLS ID

260004621SD

View on MLS

Description

Cute condo ready for your personal touches! Laminate flooring connections for in unit laundry. Private patio with bonus storage closet! Assigned fully gated parking spot! Centrally located with easy access to I-8, I-15, and HW-52. A short drive to downtown San Diego, Balboa Park, the San Diego Zoo, the airport, Target, Sprouts, Trader Joes, and so much more. SDSU is just minutes away, and Mission Valley offers many restaurants and coffee shops right around the corner. Hiking and trails in at Mission Trails, Lake Murray, and Tierra Santa.

Mortgage Calculator

Est. Monthly Payment

$2,682

Principal & Interest$1,770
Property Tax$350
Insurance$102
HOA$460
%($70,000)
%

Investment Score

17D
Est. Monthly Rent

Market Rent Estimate

$2,032
Monthly Cashflow

Rent − PITI − HOA

$-650
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,409

Mortgage (P+I)
$1,770
Cap Rate
1.24%
Cash-on-Cash
-11.14%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.15
Break-even Rent
$2,682

NOI (Annual)
$4,332
Price-to-Rent

Lower = better for investors

14.4

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

Get Expert AnalysisOpen Full Calculator