6765 Alvarado Road
1 / 20

6765 Alvarado Road #5

A

San Diego, CA 92120

$455,000
NEW — 1d

Beds

2

Baths

2

Sqft

1,139

Year Built

1970

Days on Market

1

Property Type

Condo

HOA/mo

$525

MLS ID

260016510SD

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

About This Property

Beautifully updated 2BR/2BA condo in Casa de Alvarado! Features new vinyl flooring, fresh paint, dual-pane windows, updated lighting and fans, new stainless steel appliances, and remodeled baths. Spacious rooms filled with natural light and both front and back entrances—perfect for pets and easy access. Community offers a pool, spa, clubhouse, and BBQs. Fantastic location near SDSU, shopping, dining, and easy access to the 8 freeway.

Mortgage Calculator

Est. Monthly Payment

$3,413

Principal & Interest$2,301
Property Tax$455
Insurance$133
HOA$525
%($91,000)
%

Location

Loading map...

Investment Score

51B
Est. Monthly Rent
$2,740
Monthly Cashflow

Rent − PITIA

$-674
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,683

Mortgage (P+I)
$2,301
Cap Rate
1.63%
Cash-on-Cash
-22.19%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$4,926

NOI (Annual)
$7,412
Price-to-Rent

Lower = better for investors

13.8

* 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