802 Vanderbilt Pl

802 Vanderbilt Pl

C

San Diego, CA 92103

$859,000

Beds

2

Baths

1

Sqft

722

Year Built

1954

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260017344SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Yes, a Mission Hills bungalow at this price! Be in the middle of it all with easy access to Hillcrest, Little Italy and all the shops, restaurants and community charm that make Mission Hills a truly special place to call home. Tucked away off of a quiet street, this detached condo (no HOA fees) is move-in ready and comes with owned Solar and an EV charger, plus mini-split A/C systems and a stacked laundry unit, providing for an efficient and modern ownership experience in an incredible neighborhood! Enter through the pergola shaded entrance to one of two outdoor spaces. The freshly painted interior features a large living room space, ready for entertaining or relaxing. The kitchen offers tons of cabinet storage, a dishwasher, granite countertops and a cozy dining area with great natural light. One of the bedrooms provides access to the private back patio, perfect for a morning coffee or an afternoon of reading. A dedicated parking space is conveniently located near the front gate to the property.

Mortgage Calculator

Est. Monthly Payment

$5,453

Principal & Interest$4,344
Property Tax$859
Insurance$251
%($171,800)
%

Investment Score

27D
Est. Monthly Rent
$3,445
Monthly Cashflow

Rent − PITIA

$-2,009
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,517

Mortgage (P+I)
$4,344
Cap Rate
1.16%
Cash-on-Cash
-24.56%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$8,012

NOI (Annual)
$9,922
Price-to-Rent

Lower = better for investors

20.8

* 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