7118 Conestoga
Ctop 80%San Diego, CA 92120
One license per person in San Diego: whether you can hold it depends on you, not only the home.
10 licensed short-term rentals within ½ mile (7 whole home), from the cities' license and permit lists of Nov 1, 2026.
Pass at asking: -$4,286/mo full cashflow at 20% down, 7.49% rate.
Works at $443,379 (56% under asking), or at 82% down.
Rent $4,441/mo from 13 leases of 3-bed houses within 2 mi ($4,206–$4,568).
Beds
3
Baths
2
Sqft
1,402
Year Built
1964
Days on Market
43
Property Type
Single Family
HOA/mo
N/A
MLS ID
260022742SD
This property is in San Diego (92120). View neighborhood stats →
About This Property
3-bedroom, 2-bath single-level home with pool is tucked away on a quiet Allied Gardens cul-de-sac with no HOA. The neighborhood is currently benefiting from major SDG&E infrastructure upgrades. Once completed, the street is scheduled to be newly paved, giving the area updated utilities and a fresh new appearance. Move-in ready with brand-new flooring, two remodeled bathrooms, and fresh interior and exterior paint. The modern kitchen opens to a bright living area with large windows overlooking the backyard and pool. Enjoy a private dark-bottom pool, covered patio, low-maintenance landscaping, storage shed, and additional driveway space for a small RV, boat, trailer, or recreational toys. Section 1 termite clearance has been completed and will be provided. Centrally located near Mission Trails Regional Park, shopping, dining, freeways, Downtown, and popular San Diego destinations. 3-bedroom, 2-bath single-level home with pool is tucked away on a quiet Allied Gardens cul-de-sac with no HOA. The neighborhood is currently benefiting from major SDG&E infrastructure upgrades. Once completed, the street is scheduled to be newly paved, giving the area updated utilities and a fresh new appearance. Move-in ready with brand-new flooring, two remodeled bathrooms, and fresh interior and exterior paint. The modern kitchen opens to a bright living area with large windows overlooking the backyard and pool. Enjoy a private dark-bottom pool, covered patio, low-maintenance landscaping, storage shed, and additional driveway space for a small RV, boat, trailer, or recreational toys. Section 1 termite clearance has been completed and will be provided. Centrally located near Mission Trails Regional Park, shopping, dining, freeways, Downtown, and popular San Diego destinations.
Mortgage Calculator
Est. Monthly Payment
$6,873
Location
Loading map...
Zoned Schools
Elementary
Marvin Elementary · grades K-5 · San Diego Unified
Middle
Lewis 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
$4,441
Comp Average
$4,261
5434 Brunswick Ave
3bd / 2ba · 1,570 sqft · Single Family
$1.05M
Est. $4,421/mo
7245 Decanture Cove
3bd / 2ba · 1,304 sqft · Single Family
$1.05M
Est. $4,299/mo
4625 Glacier Avenue
3bd / 2ba · 1,363 sqft · Single Family
$1.06M
Est. $4,341/mo
6742 Greenbrier Court
3bd / 2ba · 1,297 sqft · Single Family
$1.10M
Est. $4,282/mo
4920 Elsa Rd
3bd / 2ba · 1,390 sqft · Single Family
$1.08M
Est. $3,964/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
13 leases of 3-bed houses within 2 mi · $4,206–$4,568
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,286/mo short at 20% down; 82% down or +$5,566/mo rent closes it.
- Break-even price
- $443,379
- Break-even rent
- $10,007/mo
- Cashflow at 35% down
- −$3,239/mo
- Down payment to break even
- 82%
- Rate to break even
- Not reachable
56% under asking
$5,566/mo above the estimate
$819,180 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