6725 Mission Gorge Rd
1 / 20

6725 Mission Gorge Rd #202B

D

San Diego, CA 92120

$398,500

Beds

1

Baths

1

Sqft

662

Year Built

1980

Days on Market

65

Property Type

Condo

HOA/mo

$460

MLS ID

PTP2601101

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

Virtual Tour

About This Property

Located in the desirable Allied Gardens/Del Cerro area within the quiet, secured, and gated community of Mission Gardens. This home offers a spacious, minimalist floor plan with new thoughtful updates including interior paint, dual pane insulated windows and sliding glass door. The spacious kitchen showcases quartz countertops, refaced kitchen cabinets, and a large kitchen sink. An in-unit convenient laundry space is equipped with a stacked washer and dryer. A mini-split provides added airflow, heating, and cooling for extra convenience. New light fixtures bring a modern touch, and the new bathroom flooring and toilet add lasting comfort. Private patio for outdoor enjoyment and peek-a-boo view of the golf course. In-unit washer/dryer. Community pool and spa. Assigned parking plus nearby street parking. Convenient Community amenities include a pool, spa, and elevator. An assigned covered parking space plus nearby street parking adds convenience. Enjoy easy and fast access to Fashion Valley designer stores, broad dining options, nearby parks, golf course, hiking trails, and major freeways. Plus, San Diego State University is minutes away!

Mortgage Calculator

Est. Monthly Payment

$2,990

Principal & Interest$2,015
Property Tax$399
Insurance$116
HOA$460
%($79,700)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$1,595
Monthly Cashflow

Rent − PITIA

$-1,395
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,093

Mortgage (P+I)
$2,015
Cap Rate
-0.24%
Cash-on-Cash
-31.52%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$4,314

NOI (Annual)
$-941
Price-to-Rent

Lower = better for investors

20.8

* 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