
7245 Navajo Road #D380
Ctop 80%San Diego, CA 92119
5 licensed short-term rentals within ½ mile (5 whole home), from the cities' license and permit lists of Nov 13, 2026.
No unit in this 30-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: -$2,768/mo full cashflow at 20% down, 7.36% rate.
Works at $186,725 (66% under asking), or at 94% down.
Rent $2,789/mo from 9 leases of 1–3 bed condos & townhomes within 1 mi ($2,661–$2,948).
Beds
2
Baths
2
Sqft
1,259
Year Built
1987
Days on Market
57
Property Type
Condo
HOA/mo
$721
MLS ID
PTP2607024
This property is in San Diego (92119). Browse neighborhood analytics →
About This Property
Welcome home to this top floor condo with Views in the highly sought after Lomas Del Cerro community in beautiful San Carlos! Enjoy an active lifestyle hiking the trails of Cowles Mountain, playing a round at Mission Trails Golf Course, or fishing at scenic Lake Murray. This home offers an outdoor lover's paradise just a stone's throw away. Step inside and kick off your shoes as you are greeted by recently updated luxury vinyl flooring, creating a warm and inviting atmosphere. Relax in the spacious living room with a cozy fireplace, perfect for unwinding or entertaining, or step out onto the balcony to enjoy peaceful, stunning views of Cowles Mountain and the surrounding hills, an ideal spot for morning coffee or evening sunsets. The tastefully remodeled kitchen is designed to inspire. It features soft close drawers and cabinets, pull out pantry shelves, a dedicated pull out spice rack, cooking sheet cabinets, a lazy Susan corner cabinet, and elegant gold hardware and sink. With thoughtfully designed storage and modern upgrades, this kitchen offers both style and exceptional functionality for everyday living and culinary creativity. Enjoy the convenience of a designated hallway laundry area, and guests will appreciate their own full bathroom complete with shower, tub, sink, and vanity. When it is time to retire for the evening, step into your primary bedroom retreat with an ensuite bathroom including a new Jacuzzi shower, and two full size separate closets. Dual pane vinyl windows and doors throughout help maintain a quiet, peaceful ambiance for a restful night’s sleep. Residents of Lomas Del Cerro enjoy community pool and spa amenities, creating a relaxing, resort-style atmosphere just steps away from home. Ideally located close to top rated schools, shopping, dining, transit, and more, Lomas Del Cerro offers the perfect combination of comfort, convenience, and lifestyle. Rarely do opportunities like this come along in Lomas Del Cerro. Schedule your private showing today and make this beautiful condo your new home before it is gone!
Mortgage Calculator
Est. Monthly Payment
$4,458
Location
Loading map...
Zoned Schools
Elementary
Green 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
$2,789
Comp Average
$2,853
7255 Navajo
2bd / 2ba · 1,182 sqft · Condo
$550K
Est. $2,893/mo
7255 Navajo C340
2bd / 2ba · 1,259 sqft · Condo
$570K
Est. $2,705/mo
7255 Navajo Road C200
2bd / 2ba · 1,182 sqft · Condo
$540K
Est. $2,663/mo
6860 Caminito Montanoso
2bd / 2.5ba · 1,372 sqft · Condo
$630K
Est. $2,905/mo
6815 Caminito Mundo
2bd / 2.5ba · 1,372 sqft · Condo
$725K
Est. $3,099/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 1 mi · $2,661–$2,948
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,768/mo short at 20% down; 94% down or +$3,595/mo rent closes it.
- Break-even price
- $186,725
- Break-even rent
- $6,384/mo
- Cashflow at 35% down
- −$2,200/mo
- Down payment to break even
- 94%
- Rate to break even
- Not reachable
66% under asking
$3,595/mo above the estimate
$515,955 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