7887 Nightingale Way
1 / 16

7887 Nightingale Way

B

San Diego, CA 92123

$549,900
NEW — 4d

Beds

2

Baths

1

Sqft

1,002

Year Built

1973

Days on Market

4

Property Type

Condo

HOA/mo

$480

MLS ID

260015393SD

This property is in San Diego (92123). View neighborhood stats →

About This Property

This beautifully upgraded 2-bedroom, 1-bath condo with 1,002 square feet of living space is ideally located in the desirable Serra Mesa neighborhood, just minutes from shopping, dining, and easy freeway access. Offering a bright and functional layout filled with natural light, the home features a modern kitchen with stainless steel appliances, updated finishes, and in-unit laundry for added convenience. The living spaces flow effortlessly to two private patios, creating the perfect setup for relaxing or entertaining outdoors. Situated in a well-maintained community with a sparkling pool and lush landscaping, this home offers a comfortable lifestyle in a central San Diego location.

Mortgage Calculator

Est. Monthly Payment

$3,971

Principal & Interest$2,781
Property Tax$550
Insurance$160
HOA$480
%($109,980)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$2,716
Monthly Cashflow

Rent − PITIA

$-1,254
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,337

Mortgage (P+I)
$2,781
Cap Rate
0.97%
Cash-on-Cash
-25.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$5,752

NOI (Annual)
$5,318
Price-to-Rent

Lower = better for investors

16.9

* 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