6878 Navajo 17
Btop 30%San Diego, CA 92119
Pass at asking: -$1,630/mo full cashflow at 20% down, 7.49% rate.
Works at $147,707 (59% under asking), or at 86% down.
Rent $2,386/mo from 9 leases of 1–3 bed condos & townhomes within 0.5 mi ($2,169–$2,402).
Beds
2
Baths
1
Sqft
836
Year Built
1970
Days on Market
—
Property Type
Condo
HOA/mo
$698
MLS ID
260026275SD
This property is in San Diego (92119). Browse neighborhood analytics →
About This Property
Single-level, ground-floor condominium with a large private patio off the living room, perfect for relaxing or entertaining. The kitchen features stainless steel appliances, including a gas range, while the updated bathroom offers stylish finishes. Laminate flooring runs throughout the home, creating a clean and cohesive feel. Casa Del Cerro offers lush grounds, a community pool and spa, and a convenient location within walking distance of shopping and dining. Enjoy easy access to Mission Trails Regional Park, Cowles Mountain, and Lake Murray, providing endless opportunities for outdoor recreation. A great value and a true must-see!
Mortgage Calculator
Est. Monthly Payment
$3,168
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$2,386
Comp Average
$2,503
6878 Navajo
2bd / 1ba · 836 sqft · Condo
$325K
Est. $2,324/mo
8609 Lake Murray Blvd
2bd / 2ba · 973 sqft · Condo
$420K
Est. $2,531/mo
7845 Golfcrest Dr
2bd / 2ba · 936 sqft · Condo
$490K
Est. $2,768/mo
6878 Navajo Rd
2bd / 1ba · 836 sqft · Condo
$389K
Est. $2,324/mo
6495 Bell Bluff Ave
2bd / 1ba · 880 sqft · Condo
$500K
Est. $2,570/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
9 leases of 1–3 bed condos & townhomes within 0.5 mi · $2,169–$2,402
Blended 50/50 with the zip's market median ($2,588)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,630/mo short at 20% down; 86% down or +$2,117/mo rent closes it.
- Break-even price
- $147,707
- Break-even rent
- $4,503/mo
- Cashflow at 35% down
- −$1,254/mo
- Down payment to break even
- 86%
- Rate to break even
- Not reachable
59% under asking
$2,117/mo above the estimate
$308,740 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% 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