6815 Caminito Mundo #23
1 / 10

6815 Caminito Mundo #23

Ctop 80%

San Diego, CA 92119

$725,000
STR: check · no permits in this complex · TOT 12.75%

5 licensed short-term rentals within ½ mile (5 whole home), from the cities' license and permit lists of Nov 13, 2026.

No unit in this 53-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$3,754/mo full cashflow at 20% down, 7.36% rate.

Works at $233,755 (68% under asking), or at 96% down.

Rent $3,099/mo from 8 leases of 1–3 bed condos & townhomes within 0.5 mi ($2,753–$2,949).

Beds

2

Baths

2.5

Sqft

1,372

Year Built

1980

Days on Market

279

Property Type

Condo

HOA/mo

$600

MLS ID

250027498SD

This property is in San Diego (92119). Browse neighborhood analytics →

Virtual Tour

About This Property

Welcome to The Woodlands! This lovely 2 bedroom/2 & 1/2 Bath TownHome is in a very popular, established complex in the exclusive Del Cerro area ...With a large new Religious center being built within walking distance this complex & unit is perhaps going to become even more popular. The complex features Multiple Pools, Tennis Courts, beautiful Grounds with fountains and grass! Comunity Room as well...Nearby Mission Trails Park offers wonderful hiking & biking trails. Perfect for an active single or family! This fabulous Unit upgrades includes a Brand New AC unit, & recently purchased stove/oven, dishwasher & refrigeratior! Plus, a fully upgraded electrical panel box! The fabulous townhome is located in an excellent location within the complex. Near pools , tennis courts and jacuzzi. Easy parking in nearby private garage.--2 parking spots. This amazing complex is located in the exclusive Del Cerro area with the San Carlos library, an easy quick one block walk away & SDSU a quick 5-10 minute drive away! Don't miss out on this fabulous townhome! Welcome to The Woodlands! This lovely 2 bedroom/2 & 1/2 Bath TownHome is in a very popular, established complex in the exclusive Del Cerro area ...With a large new Religious center being built within walking distance this complex & unit is perhaps going to become even more popular. The complex features Multiple Pools, Tennis Courts, beautiful Grounds with fountains and grass! Comunity Room as well...Nearby Mission Trails Park offers wonderful hiking & biking trails. Perfect for an active single or family! This fabulous Unit upgrades includes a Brand New AC unit, & recently purchased stove/oven, dishwasher & refrigeratior! Plus, a fully upgraded electrical panel box! The fabulous townhome is located in an excellent location within the complex. Near pools , tennis courts and jacuzzi. Easy parking in nearby private garage.--2 parking spots. This amazing complex is located in the exclusive Del Cerro area with the San Carlos library, an easy quick one block walk away & SDSU a quick 5-10 minute drive away! Don't miss out on this fabulous townhome!

Mortgage Calculator

Est. Monthly Payment

$5,536

Principal & Interest$4,000
Property Tax$725
Insurance$211
HOA$600
%($145,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Green Elementary · grades K-5 · San Diego Unified

  • Middle

    Pershing Middle · grades 6-8 · San Diego Unified

  • High

    Henry High · grades 9-12 · San Diego Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

19C
Est. Monthly Rent
$3,099

8 leases of 1–3 bed condos & townhomes within 0.5 mi · $2,753–$2,949

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$2,437
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,754

What would make this work?

$3,754/mo short at 20% down; 96% down or +$4,875/mo rent closes it.

Break-even price

68% under asking

$233,755
Break-even rent

$4,875/mo above the estimate

$7,974/mo
Cashflow at 35% down
−$3,004/mo
Down payment to break even

$696,000 cash

96%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,000
Cap Rate
0.66%
Cash-on-Cash
-31.07%
DSCR

Need ≥ 1.25 for DSCR loan

0.56

NOI (Annual)
$4,812
Price-to-Rent

Lower = better for investors

19.5

* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$3,754/mo