6750 Beadnell Way

6750 Beadnell Way #39

D

San Diego, CA 92117

$485,000
NEW — 2d on market

Soft Appraisal Value: $484,800 · 0.0% above estimate

Beds

2

Baths

2

Sqft

883

Year Built

1972

Days on Market

2

Property Type

Condo

HOA/mo

$420

MLS ID

260007891SD

Description

This beautiful upstairs 2nd-floor unit is ideal for comfortable living or investment. The condo features newly upgraded flooring, granite countertops, stainless steel appliances, dual-pane vinyl windows, ceiling fan, and A/C. 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

$3,499

Principal & Interest$2,452
Property Tax$485
Insurance$141
HOA$420
%($97,000)
%

Investment Score

4D
Est. Monthly Rent
$2,569
Monthly Cashflow

Rent − PITIA

$-929
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,924

Mortgage (P+I)
$2,452
Cap Rate
1.31%
Cash-on-Cash
-23.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$5,068

NOI (Annual)
$6,336
Price-to-Rent

Lower = better for investors

15.7

* 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