7647 Mission Gorge Rd
1 / 20

7647 Mission Gorge Rd #3

C

San Diego, CA 92120

$585,000
NEW — 2d

Soft Appraisal Value: $584,400 · 0.1% above estimate

Beds

2

Baths

2

Sqft

1,073

Year Built

2005

Days on Market

2

Property Type

Condo

HOA/mo

$500

MLS ID

260011101SD

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

About This Property

Beautifully maintained 2 bedroom, 2 bath VA Approved condo in Del Cerro. Light and bright with an open floor plan, this home features a spacious family room with fireplace, a well appointed kitchen, and comfortable living spaces throughout. Generously sized bedrooms and a private balcony with peaceful canyon and sunset views add to the appeal. Additional highlights include in unit laundry, central A/C and heat, Paid Solar and two assigned side by side parking spaces. Gated Community amenities include pool, spa, fitness center, and clubhouse. Located within the boundaries for the Del Cerro Schools and conveniently located near Mission Trails, shopping, dining, and major freeways.

Mortgage Calculator

Est. Monthly Payment

$4,214

Principal & Interest$2,958
Property Tax$585
Insurance$171
HOA$500
%($117,000)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$2,979
Monthly Cashflow

Rent − PITIA

$-1,235
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,408

Mortgage (P+I)
$2,958
Cap Rate
1.13%
Cash-on-Cash
-24.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$6,106

NOI (Annual)
$6,604
Price-to-Rent

Lower = better for investors

16.4

* 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