7677 Mission Gorge Rd 141
1 / 20

7677 Mission Gorge Rd 141 #2

D

San Diego, CA 92120

$579,000
NEW — 0d

Beds

2

Baths

2

Sqft

1,036

Year Built

2005

Days on Market

0

Property Type

Condo

HOA/mo

$540

MLS ID

260012426SD

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

About This Property

TOP FLOOR corner unit 2 bedroom, 2 full bathroom condo in beautifully maintained complex built in 2005 with pool, fitness center, and more. end unit. Winged floor plan features two comfortable bedrooms on opposite sides of the home each with a walk-in closet and full bathroom adjacent. Granite countertops, stainless steel appliances, in-unit brand new laundry, fireplace, balcony, central AC, and owned solar to offset your electricity bill! Two parking spaces in The garage 529 - 530 next to Elevator .The complex offers visitor parking spaces as well.

Mortgage Calculator

Est. Monthly Payment

$4,216

Principal & Interest$2,928
Property Tax$579
Insurance$169
HOA$540
%($115,800)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$2,427
Monthly Cashflow

Rent − PITIA

$-1,789
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,829

Mortgage (P+I)
$2,928
Cap Rate
0.20%
Cash-on-Cash
-29.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$6,102

NOI (Annual)
$1,179
Price-to-Rent

Lower = better for investors

19.9

* 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