7683 Mission Gorge
1 / 20

7683 Mission Gorge #165

C

San Diego, CA 92120

$589,999
NEW — 0d

Soft Appraisal Value: $582,700 · 1.3% above estimate

Beds

2

Baths

2

Sqft

1,146

Year Built

2005

Days on Market

0

Property Type

Condo

HOA/mo

$540

MLS ID

260010746SD

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

About This Property

Experience the premier lifestyle offered by the largest floor plan in the entire complex. This stunning Rancho Mission condo is perfectly positioned for efficiency and comfort, featuring a dedicated solar system and a completely move-in-ready interior. The home is beautifully appointed with classic plantation shutters, a cozy fireplace for cool evenings, and central A/C for year-round climate control. Convenience is a priority, evidenced by in-unit washer/dryer hookups and two coveted side-by-side parking spaces with direct elevator access located just steps from your front door. Residents enjoy premium community amenities including a pool, spa, fitness center, and BBQ area. Best of all, this is a VA and FHA-approved building!

Mortgage Calculator

Est. Monthly Payment

$4,285

Principal & Interest$2,983
Property Tax$590
Insurance$172
HOA$540
%($118,000)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,971
Monthly Cashflow

Rent − PITIA

$-1,314
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,489

Mortgage (P+I)
$2,983
Cap Rate
1.00%
Cash-on-Cash
-25.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$6,204

NOI (Annual)
$5,928
Price-to-Rent

Lower = better for investors

16.5

* 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