7683 Mission Gorge

7683 Mission Gorge #165

B

San Diego, CA 92120

$579,999

Soft Appraisal Value: $607,700 · 4.6% below estimate

Beds

2

Baths

2

Sqft

1,146

Year Built

2005

Days on Market

45

Property Type

Condo

HOA/mo

$540

MLS ID

260010746SD

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

Virtual Tour

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

$4,222

Principal & Interest$2,933
Property Tax$580
Insurance$169
HOA$540
%($116,000)
%

Location

Loading map...

Investment Score

33C
Est. Monthly Rent
$2,818
Monthly Cashflow

Rent − PITIA

$-1,404
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,535

Mortgage (P+I)
$2,933
Cap Rate
0.82%
Cash-on-Cash
-26.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$6,111

NOI (Annual)
$4,770
Price-to-Rent

Lower = better for investors

17.2

* 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