6765 Alvarado Road

6765 Alvarado Road

D

San Diego, CA 92120

$439,000

Beds

2

Baths

2

Sqft

1,139

Year Built

1970

Days on Market

103

Property Type

Condo

HOA/mo

$525

MLS ID

PTP2508653

Description

Welcome to Casa de Alvarado in Del Cerro! This spacious 3rd-floor, 2-bedroom, 2-bath condo combines comfort, convenience, and thoughtful design. Features include dual entry access, dual-pane windows, vinyl plank flooring and carpet throughout, and an extended hallway with abundant linen shelving and storage. The open living area leads to a private balcony-perfect for relaxing or entertaining. The primary suite offers a marble shower and a generous walk-in closet. Conveniently located near the elevator and stairs, this unit provides easy access throughout the community. Just minutes from SDSU, major freeways, and trolley stations, this home delivers accessibility and lifestyle in one unbeatable location!

Mortgage Calculator

Est. Monthly Payment

$3,312

Principal & Interest$2,220
Property Tax$439
Insurance$128
HOA$525
%($87,800)
%

Investment Score

19D
Est. Monthly Rent

Market Rent Estimate

$2,647
Monthly Cashflow

Rent − PITI − HOA

$-665
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,639

Mortgage (P+I)
$2,220
Cap Rate
1.59%
Cash-on-Cash
-9.09%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.19
Break-even Rent
$3,312

NOI (Annual)
$6,964
Price-to-Rent

Lower = better for investors

13.8

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator