6725 Mission Gorge Rd
1 / 20

6725 Mission Gorge Rd #101B

B

San Diego, CA 92120

$350,000
NEW — 1d

Soft Appraisal Value: $345,800 · 1.2% above estimate

Beds

1

Baths

1

Sqft

662

Year Built

1980

Days on Market

1

Property Type

Condo

HOA/mo

$460

MLS ID

260004621SD

This property is in San Diego (92120). View neighborhood stats →

Virtual Tour

About This Property

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)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$2,064
Monthly Cashflow

Rent − PITIA

$-618
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,384

Mortgage (P+I)
$1,770
Cap Rate
1.32%
Cash-on-Cash
-23.73%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$3,862

NOI (Annual)
$4,627
Price-to-Rent

Lower = better for investors

14.1

* 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