6725 Mission Gorge Rd
1 / 20

6725 Mission Gorge Rd #101A

B

San Diego, CA 92120

$399,000
NEW — 1d

Soft Appraisal Value: $393,200 · 1.5% above estimate

Beds

1

Baths

1

Sqft

718

Year Built

1980

Days on Market

1

Property Type

Condo

HOA/mo

$460

MLS ID

PTP2604503

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

Virtual Tour

About This Property

BEAUTIFULLY REMODELED 1 BEDROOM, 1 BATH CONDO IN A GATED COMPLEX WITH A GOLF COURSE VIEW AND THIS ONE IS LOADED WITH UPGRADES, INCLUDING LVP FLOORING, CEILINGS FANS, RECESSED LIGHTING, STUNNING KITCHEN WITH QUARTZ COUNTERS AND LOTS OF STORAGE, INSIDE LAUNDRY, SPACIOUS LIVING ROOM, PRIVATE BALCONY WITH ADDITIONAL STORAGE, REMODELED BATHROOM WITH QUARTZ COUNTER AND TILE SHOWER, LARGE BEDROOM WITH MIRRORED WARDROBE DOORS, 1 ASSIGNED CARPORT, CLOSE TO RESTAURANTS AND FREEWAYS, GREAT LOCATION AND MUCH MORE.

Mortgage Calculator

Est. Monthly Payment

$2,993

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$460
%($79,800)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$2,094
Monthly Cashflow

Rent − PITIA

$-899
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,713

Mortgage (P+I)
$2,018
Cap Rate
0.92%
Cash-on-Cash
-25.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$4,318

NOI (Annual)
$3,659
Price-to-Rent

Lower = better for investors

15.9

* 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