7647 Mission Gorge Rd
1 / 20

7647 Mission Gorge Rd #3

B

San Diego, CA 92120

$548,888

Soft Appraisal Value: $549,300 · 0.1% below estimate

Beds

2

Baths

2

Sqft

1,073

Year Built

2005

Days on Market

47

Property Type

Condo

HOA/mo

$500

MLS ID

260011101SD

This property is in San Diego (92120). View neighborhood stats →

Virtual Tour

About This Property

VA Approved! Beautiful first floor 2-bedroom, 2-bath condo in Del Cerro, San Diego with stunning canyon and sunset views. This light and bright home features an open floor plan, fireplace, owned solar, in-unit laundry, central A/C, and two assigned side-by-side parking spaces. Enjoy a private balcony and resort-style amenities including a gated community, pool, spa, fitness center, and clubhouse. Conveniently located near Mission Trails Regional Park, SDSU, shopping, dining, and major freeways. Located within the desirable Del Cerro school boundaries.

Mortgage Calculator

Est. Monthly Payment

$3,984

Principal & Interest$2,775
Property Tax$549
Insurance$160
HOA$500
%($109,778)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$2,875
Monthly Cashflow

Rent − PITIA

$-1,109
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,228

Mortgage (P+I)
$2,775
Cap Rate
1.20%
Cash-on-Cash
-24.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$5,769

NOI (Annual)
$6,569
Price-to-Rent

Lower = better for investors

15.9

* 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