6725 Mission Gorge Road
1 / 15

6725 Mission Gorge Road #202A

A

San Diego, CA 92120

$435,000

Soft Appraisal Value: $436,300 · 0.3% below estimate

Beds

2

Baths

1

Sqft

918

Year Built

1980

Days on Market

11

Property Type

Condo

HOA/mo

$460

MLS ID

PTP2604721

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

Virtual Tour

About This Property

Gated Community | Golf Course Views | Fully Remodeled Beautiful second-level condo with stunning golf course views in a gated community. Recently remodeled from top to bottom, this move-in-ready home features vaulted ceilings in the living room, updated flooring throughout, a remodeled kitchen, and an updated bathroom. Enjoy your morning coffee or evening sunsets from the private screened patio, complete with a storage closet and full-size washer and dryer. The unit includes two dedicated covered parking spaces for added convenience. Residents enjoy access to the community pool and spa, while restaurants, shopping, and everyday conveniences are just a short walk away. Features: Gated community Golf course views Second-floor location Vaulted ceilings Remodeled kitchen and bathroom Updated flooring Private screened patio Full-size washer and dryer Two covered parking spaces Community pool and spa Walking distance to shopping, dining, and services Perfect for first-time buyers, downsizers, or investors seeking a turnkey property in a prime location.

Mortgage Calculator

Est. Monthly Payment

$3,221

Principal & Interest$2,200
Property Tax$435
Insurance$127
HOA$460
%($87,000)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$2,525
Monthly Cashflow

Rent − PITIA

$-697
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,640

Mortgage (P+I)
$2,200
Cap Rate
1.54%
Cash-on-Cash
-22.62%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$4,655

NOI (Annual)
$6,717
Price-to-Rent

Lower = better for investors

14.4

* 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