8233 Station Village
1 / 20

8233 Station Village #2304

D

San Diego, CA 92108

$720,000

Soft Appraisal Value: $711,500 · 1.2% above estimate

Beds

2

Baths

2

Sqft

1,176

Year Built

2005

Days on Market

9

Property Type

Condo

HOA/mo

$633

MLS ID

260013073SD

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

About This Property

Top floor unit with balcony over-looking the San Diego River. Beautiful views day and night from living room and both bedrooms. Attractively upgraded throughout with wood floors, granite counters, ss appliances, cathedral ceilings, and spacious bathrooms. New paint and refinished wood floors. The Lido has attractive courtyards, walking areas and first class amenities. Two side-by-side deeded parking spaces in underground garage, with additional storage area.

Mortgage Calculator

Est. Monthly Payment

$5,204

Principal & Interest$3,641
Property Tax$720
Insurance$210
HOA$633
%($144,000)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$3,484
Monthly Cashflow

Rent − PITIA

$-1,720
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,121

Mortgage (P+I)
$3,641
Cap Rate
0.87%
Cash-on-Cash
-26.01%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$7,537

NOI (Annual)
$6,236
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