7056 Park Mesa Way #42
1 / 20

7056 Park Mesa Way #42

Btop 30%

San Diego, CA 92111

$599,000
STR: check · no permits in this complex · TOT 12.75%

6 licensed short-term rentals within ½ mile (3 whole home), from the cities' license and permit lists of Nov 13, 2026.

No unit in this 47-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: -$2,678/mo full cashflow at 20% down, 7.36% rate.

Works at $248,571 (59% under asking), or at 85% down.

Rent $3,122/mo from 14 leases of 2-bed condos & townhomes within 2 mi ($2,842–$3,693).

Beds

2

Baths

2.5

Sqft

1,041

Year Built

1980

Days on Market

52

Property Type

Condo

HOA/mo

$504

MLS ID

PTP2607140

This property is in San Diego (92111). Browse neighborhood analytics →

Virtual Tour

About This Property

Welcome to 7056 Park Mesa Way #42, a light and inviting two-story townhome tucked into a peaceful community surrounded by mature eucalyptus trees. This 2-bedroom, 2.5-bath home offers approximately 1,100 sq. ft. with an open living and dining area, updated kitchen and bathrooms, and laminate flooring throughout the main living space. Enjoy the privacy of having no neighbors above or below, plus the convenience of in-unit laundry and a two-car garage. The community offers a solar-heated pool, tennis courts, volleyball area, and plenty of guest parking. Centrally located with convenient freeway access and just a short drive to Downtown San Diego, beaches, shopping, dining, and more.

Mortgage Calculator

Est. Monthly Payment

$4,583

Principal & Interest$3,305
Property Tax$599
Insurance$175
HOA$504
%($119,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Chesterton Elementary · grades K-5 · San Diego Unified

  • Middle

    Montgomery Middle · grades 6-8 · San Diego Unified

  • High

    Kearny Digital Media & Design · grades 9-12 · San Diego Unified

    or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified

    or Kearny College Connections · grades 9-12 · San Diego Unified

    or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified

    Choice area: the district lets families here pick either school.

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

39B
Est. Monthly Rent
$3,122

14 leases of 2-bed condos & townhomes within 2 mi · $2,842–$3,693

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$1,461
Full Cashflow

Incl. vacancy, PM, maint, capex

-$2,678

What would make this work?

$2,678/mo short at 20% down; 85% down or +$3,478/mo rent closes it.

Break-even price

59% under asking

$248,571
Break-even rent

$3,478/mo above the estimate

$6,600/mo
Cashflow at 35% down
−$2,058/mo
Down payment to break even

$509,150 cash

85%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$3,305
Cap Rate
1.57%
Cash-on-Cash
-26.83%
DSCR

Need ≥ 1.25 for DSCR loan

0.68

NOI (Annual)
$9,394
Price-to-Rent

Lower = better for investors

16.0

* 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
BCashflow−$2,678/mo