6750 Beadnell Way
1 / 20

6750 Beadnell Way #39

B

San Diego, CA 92117

$479,000

Soft Appraisal Value: $477,400 · 0.3% above estimate

Beds

2

Baths

2

Sqft

883

Year Built

1972

Days on Market

48

Property Type

Condo

HOA/mo

$420

MLS ID

260007891SD

This property is in San Diego (92117). View neighborhood stats →

Virtual Tour

About This Property

This beautiful upstairs 2nd-floor unit is ideal for comfortable living or investment. The condo features granite countertops, stainless steel appliances, dual-pane vinyl windows, ceiling fan, A/C, and newly upgraded flooring. HOA includes water, sewer, and trash. Enjoy added privacy with no neighbors above you. Don’t miss this opportunity to own a centrally located, move-in ready condo near shopping, dining, and major freeways.

Mortgage Calculator

Est. Monthly Payment

$3,461

Principal & Interest$2,422
Property Tax$479
Insurance$140
HOA$420
%($95,800)
%

Location

Loading map...

Investment Score

54B
Est. Monthly Rent
$2,815
Monthly Cashflow

Rent − PITIA

$-646
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,693

Mortgage (P+I)
$2,422
Cap Rate
1.83%
Cash-on-Cash
-21.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$5,013

NOI (Annual)
$8,753
Price-to-Rent

Lower = better for investors

14.2

* 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