7255 Navajo Road C200
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: -$2,797/mo full cashflow at 20% down, 7.36% rate.
Works at $173,934 (68% under asking), or at 96% down.
Rent $2,663/mo from 9 leases of 1–3 bed condos & townhomes within 1 mi ($2,579–$2,856).
Beds
2
Baths
2
Sqft
1,182
Year Built
1987
Days on Market
1
Property Type
Condo
HOA/mo
$721
MLS ID
PTP2608394
This property is in San Diego (92119). Browse neighborhood analytics →
About This Property
Take in the mountain views from your private balcony in this freshly painted, single level condo at Lomas del Cerro II in San Carlos. The 1,182 square foot layout features two primary bedrooms with two closets in each, two full bathrooms, fireplace in the living room. The in-unit washer and dryer and two portable AC units are included. The condo also comes with one assigned space in the gated garage and a separate storage area. Enjoy the community pool and spa, with parks, the library, shopping, and dining nearby.
Mortgage Calculator
Est. Monthly Payment
$4,398
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
$2,663
Comp Average
$2,801
7835 Cowles Mountain Ct
2bd / 2ba · 1,048 sqft · Condo
$415K
Est. $2,715/mo
7255 Navajo
2bd / 2ba · 1,182 sqft · Condo
$550K
Est. $2,893/mo
7245 Navajo Road
2bd / 2ba · 1,259 sqft · Condo
$549K
Est. $2,789/mo
7255 Navajo C340
2bd / 2ba · 1,259 sqft · Condo
$570K
Est. $2,705/mo
6860 Caminito Montanoso
2bd / 2.5ba · 1,372 sqft · Condo
$630K
Est. $2,905/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 · $2,579–$2,856
Blended 50/50 with the zip's market median ($2,729)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,797/mo short at 20% down; 96% down or +$3,632/mo rent closes it.
- Break-even price
- $173,934
- Break-even rent
- $6,295/mo
- Cashflow at 35% down
- −$2,238/mo
- Down payment to break even
- 96%
- Rate to break even
- Not reachable
68% under asking
$3,632/mo above the estimate
$518,400 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