6927 Amherst St
1 / 20

6927 Amherst St #3

C

San Diego, CA 92115

$499,999

Soft Appraisal Value: $497,100 · 0.6% above estimate

Beds

2

Baths

2

Sqft

1,070

Year Built

1972

Days on Market

48

Property Type

Condo

HOA/mo

$570

MLS ID

260007281SD

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

MUST SEE in person-Beautiful Bright and light-2 bed / 2 bath (lives like dual masters), 1,000+ sq ft. Remodeled baths, new windows, LVP flooring, baseboards, stainless steel appliances, and new furnace/AC. Ground floor with private patio. Small secure community with pool, new roof (2024), 1 assigned parking. Prime location—minutes to SDSU, freeways, shops & entertainment. Motivated Seller. Investors the Average rents $2500 per month. "Some photos have been virtually staged to help buyers visualize the property potential" Parking space Q & storage is H.

Mortgage Calculator

Est. Monthly Payment

$3,744

Principal & Interest$2,528
Property Tax$500
Insurance$146
HOA$570
%($100,000)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$2,702
Monthly Cashflow

Rent − PITIA

$-1,042
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,080

Mortgage (P+I)
$2,528
Cap Rate
1.07%
Cash-on-Cash
-24.96%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$5,404

NOI (Annual)
$5,375
Price-to-Rent

Lower = better for investors

15.4

* 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