6851 Alvarado Rd
1 / 20

6851 Alvarado Rd #13

B

San Diego, CA 92120

$489,000
NEW — 5d

Soft Appraisal Value: $482,300 · 1.4% above estimate

Beds

2

Baths

2

Sqft

1,139

Year Built

1970

Days on Market

5

Property Type

Condo

HOA/mo

$525

MLS ID

260013303SD

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

About This Property

This HOA is currently NOT on Fannie Mae or Freddie Mac approved lists; buyers should plan on VA, portfolio, 20%+ down conventional, or cash. Welcome to this light and bright, open concept living area in a convenient first-floor unit. The large master bedroom features a ceiling fan and a walk-in closet, providing ample space and comfort. The private patio is perfect for a play area for kids or pets, and you'll find great storage throughout the unit. Enjoy the comfort of central heating and air conditioning year-round.

Mortgage Calculator

Est. Monthly Payment

$3,629

Principal & Interest$2,473
Property Tax$489
Insurance$143
HOA$525
%($97,800)
%

Location

Loading map...

Investment Score

53B
Est. Monthly Rent
$3,007
Monthly Cashflow

Rent − PITIA

$-623
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,722

Mortgage (P+I)
$2,473
Cap Rate
1.84%
Cash-on-Cash
-21.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$5,243

NOI (Annual)
$9,011
Price-to-Rent

Lower = better for investors

13.6

* 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