7659 Mission Gorge
1 / 20

7659 Mission Gorge #86

B

San Diego, CA 92120

$549,900
NEW — 1d

Soft Appraisal Value: $545,100 · 0.9% above estimate

Beds

2

Baths

2

Sqft

1,146

Year Built

2005

Days on Market

1

Property Type

Townhouse

HOA/mo

$425

MLS ID

260011208SD

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

About This Property

Aggressively priced Princess Del Cerro top floor condo with breathtaking mountain views, blending luxury, convenience, and incredible value. Step inside to a light and bright open floorplan that feels airy and welcoming throughout. The living room features a cozy fireplace and opens to a private balcony, perfect for enjoying the views and fresh air. The kitchen offers abundant storage space and stainless steel appliances, making everyday cooking and entertaining a breeze. This spacious 2 bedroom, 2 bathroom retreat has bedrooms on opposite sides of the unit for added privacy. The primary bedroom includes an attached bath and generous walk in closet. In unit washer and dryer and two dedicated parkingspaces add everyday ease and convenience. Accessed by elevator directly from the parking garage, this third floor gated community gem includes resort style amenities including a swimming pool and spa, gym, clubhouse, shaded picnic spots, and community gathering space. Located in the heart of Princess Del Cerro, you are just minutes from Mission Valley Mall, Qualcomm Stadium, SDSU, and endless shopping and dining options.

Mortgage Calculator

Est. Monthly Payment

$3,916

Principal & Interest$2,781
Property Tax$550
Insurance$160
HOA$425
%($109,980)
%

Location

Loading map...

Investment Score

46B
Est. Monthly Rent
$2,971
Monthly Cashflow

Rent − PITIA

$-944
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,086

Mortgage (P+I)
$2,781
Cap Rate
1.52%
Cash-on-Cash
-22.76%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$5,680

NOI (Annual)
$8,334
Price-to-Rent

Lower = better for investors

15.4

* 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