8355 Station Village

8355 Station Village #4409

D

San Diego, CA 92108

$725,000

Soft Appraisal Value: $724,900 · 0.0% above estimate

Beds

2

Baths

2

Sqft

1,176

Year Built

2005

Days on Market

11

Property Type

Condo

HOA/mo

$633

MLS ID

PT26050627

View on MLS

Description

Welcome to a rare top-floor residence at The Lido in Mission Valley, where refined living meets resort-style amenities in a prime central location. Positioned on the 4th floor with no unit above, this light-filled 2-bedroom, 2-bath home features a thoughtfully designed split layout for enhanced privacy. The open-concept living space showcases a sophisticated kitchen with maple cabinetry, slab granite countertops, and an expansive island, flowing seamlessly into the dining and living areas accented by warm hardwood flooring. The primary suite offers a tranquil retreat with direct balcony access, a spacious walk-in closet, and a spa-inspired ensuite with dual vanities, soaking tub, and separate shower. Additional features include tandem parking, private storage, in-unit laundry, and secure elevator access. Residents enjoy exclusive access to resort-style amenities including pools, spas, fitness center, and clubhouse, all just moments from the trolley, premier shopping, dining, and major freeways. There are two tandem parking spaces: 211 & 212.

Mortgage Calculator

Est. Monthly Payment

$5,235

Principal & Interest$3,666
Property Tax$725
Insurance$211
HOA$633
%($145,000)
%

Investment Score

2D
Est. Monthly Rent
$3,317
Monthly Cashflow

Rent − PITI − HOA

$-1,918
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,285

Mortgage (P+I)
$3,666
Cap Rate
0.63%
Cash-on-Cash
-27.19%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$7,583

NOI (Annual)
$4,571
Price-to-Rent

Lower = better for investors

18.2

* 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