6878 Navajo Rd #111
Btop 30%San Diego, CA 92119
9 licensed short-term rentals within ½ mile (6 whole home), from the cities' license and permit lists of Nov 13, 2026.
No unit in this 63-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: -$1,881/mo full cashflow at 20% down, 7.36% rate.
Works at $142,739 (63% under asking), or at 91% down.
Rent $2,324/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
134
Property Type
Condo
HOA/mo
$698.27
MLS ID
260015997SD
This property is in San Diego (92119). Browse neighborhood analytics →
About This Property
Welcome home to this beautifully updated 2BR/1BA condo in the highly sought-after San Carlos neighborhood. This ground-level unit offers a bright, open layout with modern stainless steel appliances, central A/C, and a generous walk-in closet in the primary bedroom. Step outside to enjoy your private covered patio with extra storage. Located in the peaceful, beautifully landscaped community of Casa Del Cerro, this unit is conveniently positioned just steps from shared laundry, mailboxes, a sparkling pool and spa, fitness center, and clubhouse. Two dedicated parking spaces come included, and with HOA covering water, sewer, and trash, your monthly costs stay simple and predictable. Outdoor lovers will appreciate the unbeatable location just minutes from Cowles Mountain, Mission Trails, Lake Murray, and golf courses, with easy access to hiking, biking, and everyday conveniences. Move-in ready and priced to sell fast.
Mortgage Calculator
Est. Monthly Payment
$3,347
Location
Loading map...
Zoned Schools
Elementary
Dailard 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.
Comparable Properties
5 comps foundThis Property
$2,324
Comp Average
$2,464
7845 Golfcrest Dr
2bd / 2ba · 936 sqft · Condo
$465K
Est. $2,778/mo
7838 Cowles Mountain Ct
1bd / 1ba · 724 sqft · Condo
$329K
Est. $2,055/mo
6495 Bell Bluff Ave
2bd / 1ba · 880 sqft · Condo
$500K
Est. $2,537/mo
6446 Bell Bluff Avenue
2bd / 1ba · 806 sqft · Townhouse
$500K
Est. $2,546/mo
6576 Bell Bluff Ave
2bd / 1ba · 806 sqft · Townhouse
$545K
Est. $2,404/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 a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,881/mo short at 20% down; 91% down or +$2,443/mo rent closes it.
- Break-even price
- $142,739
- Break-even rent
- $4,767/mo
- Cashflow at 35% down
- −$1,479/mo
- Down payment to break even
- 91%
- Rate to break even
- Not reachable
63% under asking
$2,443/mo above the estimate
$353,990 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* 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