7887 Stylus

7887 Stylus

D

San Diego, CA 92108

$900,000

Soft Appraisal Value: $896,500 · 0.4% above estimate

Beds

2

Baths

2.5

Sqft

1,452

Year Built

2013

Days on Market

99

Property Type

Condo

HOA/mo

$182

MLS ID

DW25278787

Description

Modern tri-level townhome located in the highly sought-after Civita community of Mission Valley. This light-filled residence features an open-concept living area, contemporary finishes, and a functional three-story layout ideal for today’s lifestyle. The kitchen offers sleek cabinetry, stainless steel appliances, and ample counter space, opening seamlessly to the living and dining areas. Bedrooms are thoughtfully positioned for privacy, with the primary suite offering a spacious retreat and en-suite bath. Additional highlights include an attached garage, in-unit laundry, and access to Civita’s resort-style amenities including parks, walking trails, recreation centers, pools, and community gathering spaces. Centrally located near shopping, dining, freeways, and all that Mission Valley has to offer.

Mortgage Calculator

Est. Monthly Payment

$5,895

Principal & Interest$4,551
Property Tax$900
Insurance$262
HOA$182
%($180,000)
%

Investment Score

5D
Est. Monthly Rent
$4,365
Monthly Cashflow

Rent − PITI − HOA

$-1,530
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,284

Mortgage (P+I)
$4,551
Cap Rate
1.69%
Cash-on-Cash
-21.89%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$8,630

NOI (Annual)
$15,205
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