7647 Mission Gorge Road
1 / 20

7647 Mission Gorge Road #15

D

San Diego, CA 92120

$599,000
NEW — 1d on market

Beds

2

Baths

2

Sqft

1,146

Year Built

2005

Days on Market

1

Property Type

Condo

HOA/mo

$540

MLS ID

PTP2602764

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

Virtual Tour

About This Property

Here's your opportunity to own a a charming and well-maintained residence in the heart of San Diego! Updated amd upgraded everything! This inviting unit features a gorgeous kitchen with modern finishes, offering both style and functionality for everyday living. Both updated bathrooms, one with walk in shower and one with a tub. Enjoy a bright and open layout with ample natural light and a seamless flow throughout. Elevator access from parking structure for easy in and out of the complex! Conveniently located near shopping, dining, parks, and major freeways, this home provides easy access to everything San Diego has to offer. An excellent opportunity for first-time buyers, downsizers, or investors alike. VA, FHA approved and welcomed!

Mortgage Calculator

Est. Monthly Payment

$4,343

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$540
%($119,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,405
Monthly Cashflow

Rent − PITIA

$-1,938
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,990

Mortgage (P+I)
$3,029
Cap Rate
0.08%
Cash-on-Cash
-29.95%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$6,288

NOI (Annual)
$464
Price-to-Rent

Lower = better for investors

20.8

* 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