7683 Mission Gorge

7683 Mission Gorge

D

San Diego, CA 92120

$569,999

Beds

2

Baths

2

Sqft

1,073

Year Built

2005

Days on Market

8

Property Type

Condo

HOA/mo

$540

MLS ID

PTP2601752

Description

Move-in ready condo located in the highly disirable Rancho Mission Trails community. Ideal dual-suite layout with 2 bedrooms and 2 full baths, featuring a split-bedroom design for added privacy. This single-level second-floor home offers spacious bedrooms with walk-in closets and an open, comfortable floor plan. The kitchen features granite countertops, recessed lighting, and ample cabinerty. Convenient in-unit laundry with washer and dryer included, plus a stainless steel refrigerator. Enjoy your private balcony that includes a BBQ. This beautifully maintained community offers picnic areas with BBQ grills and tables, ideal for gatherings. Two reserved gated underground parking spaces, plus ample guest parking. Coveniently located near Mission Trails hiking trails. Excellent opportunity for first-time homebuyers.

Mortgage Calculator

Est. Monthly Payment

$4,158

Principal & Interest$2,882
Property Tax$570
Insurance$166
HOA$540
%($114,000)
%

Investment Score

7D
Est. Monthly Rent
$2,944
Monthly Cashflow

Rent − PITI − HOA

$-1,214
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,366

Mortgage (P+I)
$2,882
Cap Rate
1.09%
Cash-on-Cash
-12.78%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$4,158

NOI (Annual)
$6,191
Price-to-Rent

Lower = better for investors

16.1

* 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