6775 Alvarado Road

6775 Alvarado Road #7

D

San Diego, CA 92120

$489,900
NEW — 5d on market

Beds

2

Baths

2

Sqft

1,139

Year Built

1970

Days on Market

5

Property Type

Condo

HOA/mo

$525

MLS ID

PTP2602382

Description

MOVE-IN READY. PRIME LOCATION. END-UNIT ADVANTAGE. Welcome to this beautifully updated second-floor, end-unit condo in the highly desirable 92120 neighborhood of San Diego. Perfectly positioned just one mile from SDSU and a short walk to Alvarado Hospital, this home offers a level of convenience that’s hard to find. As an end-unit, the space is filled with natural light, creating an open and inviting feel throughout. The layout features dual primary bedrooms, two full bathrooms, and a spacious living area designed for both comfort and functionality. Recent upgrades include new LVP flooring throughout, ceiling fans in both bedrooms, and a modern kitchen complete with granite countertops and ample storage. Step outside to your private balcony, where you can unwind while taking in north-facing mountain views. The community offers a pool, spa, and assigned parking, with easy access to major freeways, nearby parks, and everything San Diego has to offer.

Mortgage Calculator

Est. Monthly Payment

$3,635

Principal & Interest$2,477
Property Tax$490
Insurance$143
HOA$525
%($97,980)
%

Investment Score

1D
Est. Monthly Rent
$2,284
Monthly Cashflow

Rent − PITIA

$-1,351
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,285

Mortgage (P+I)
$2,477
Cap Rate
0.47%
Cash-on-Cash
-27.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$5,251

NOI (Annual)
$2,310
Price-to-Rent

Lower = better for investors

17.9

* 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