7980 Mission Center Court #G
1 / 20

7980 Mission Center Court #G

Atop 10%

San Diego, CA 92108

$375,000
STR: check · no permits in this complex · TOT 12.75%

3 licensed short-term rentals within ½ mile (1 whole home), from the cities' license and permit lists of Nov 10, 2026.

No unit in this 92-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$1,502/mo full cashflow at 20% down, 7.43% rate.

Works at $179,478 (52% under asking), or at 78% down.

Rent $2,456/mo from 1 lease in this building (±1 bed).

Beds

1

Baths

1

Sqft

726

Year Built

1981

Days on Market

108

Property Type

Condo

HOA/mo

$513

MLS ID

PTP2605591

This property is in San Diego (92108). View neighborhood stats →

Virtual Tour

About This Property

Welcome to this 1-bedroom, 1-bath home offering 726 square feet of comfortable living space with abundant natural sunlight throughout. The bedroom is oversized and will fit a king bed plus there is a sitting area and/or bonus area off to the side of the room. Brand new carpeting, and freshly painted from top to bottom, the interior is clean and move-in ready. The bathroom has been refreshed with a refinished bathtub, new toilet, and kitchen and bath countertops have also been refinished, adding a fresh, updated look. Enjoy your back patio, a perfect spot for morning coffee or relaxing, It also comes with one assigned covered carport parking space for added convenience. FHA & VA APPROVED COMPLEX! Park Villas North is known for its lush landscaping, peaceful fountains, and park-like setting, with benches throughout the community where you can sit back and enjoy the calm surroundings. Residents also enjoy great amenities, including two swimming pools, two hot tubs, four community laundry rooms, and a pet-friendly atmosphere. The HOA covers water, sewer, trash, and exterior maintenance. Conveniently located just two blocks from the Hazard Center Trolley Station, this home gives you easy access to Major Freeways, Mission Valley Mall, Fashion Valley Mall, plenty of restaurants and shopping. Easy access to walking trails along the San Diego River & easy walk to the new Civita Park. Amazing location, close to all & ready for you to move in! FHA & VA APPROVED COMPLEX! Whether you're a first-time buyer, looking to downsize, or searching for an investment, this centrally located condo offers comfort, convenience, and a great Mission Valley lifestyle. The seller may consider a 2/1 interest-rate buydown with the right offer, potentially saving an estimated $402 per month during the first year.

Mortgage Calculator

Est. Monthly Payment

$3,081

Principal & Interest$2,083
Property Tax$375
Insurance$109
HOA$513
%($75,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Nipaquay Elementary · grades K-5 · San Diego Unified

  • Middle

    Taft Middle · grades 6-8 · San Diego Unified

  • High

    Kearny Digital Media & Design · grades 9-12 · San Diego Unified

    or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified

    or Kearny College Connections · grades 9-12 · San Diego Unified

    or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified

    Choice area: the district lets families here pick either school.

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

58A
Est. Monthly Rent
$2,456

1 lease in this building (±1 bed)

Blended 50/50 with a property-level estimate

Thin data: only 1 lease behind this number.

Monthly Cashflow

Rent − PITIA

-$624
Full Cashflow

Incl. vacancy, PM, maint, capex

-$1,502

What would make this work?

$1,502/mo short at 20% down; 78% down or +$1,950/mo rent closes it.

Break-even price

52% under asking

$179,478
Break-even rent

$1,950/mo above the estimate

$4,406/mo
Cashflow at 35% down
−$1,111/mo
Down payment to break even

$292,500 cash

78%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$2,083
Cap Rate
2.25%
Cash-on-Cash
-24.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.80

NOI (Annual)
$8,453
Price-to-Rent

Lower = better for investors

12.7

* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
ACashflow−$1,502/mo