9110 Gramercy Dr
1 / 20

9110 Gramercy Dr #333

C

San Diego, CA 92123

$525,000
NEW — 0d

Beds

2

Baths

1.5

Sqft

1,011

Year Built

1980

Days on Market

0

Property Type

Townhouse

HOA/mo

$500.52

MLS ID

260012315SD

This property is in San Diego (92123). View neighborhood stats →

About This Property

Updated Townhome with Private Patio & Prime Central Location. This beautifully maintained 2-bedroom, 1.5-bath townhome offers comfort, privacy, and convenience in a highly central location. With no units above or below, this home lives more like a detached residence while providing the benefits of low-maintenance townhome living. Inside, you’ll find laminate and tile flooring, an updated kitchen with stone countertops and stainless steel/black appliances, and newer windows that bring in abundant natural light. The inviting living area features a cozy fireplace, while central HVAC ensures year-round comfort Additional highlights include: private rear patio and yard, in-unit washer and dryer, two covered parking spaces, low HOA dues, community pool and spa, conveniently located near shopping, dining, entertainment, schools, and freeway access, this home is just minutes from downtown San Diego, local beaches, Snapdragon Stadium, San Diego State University, and University of San Diego. Perfect for first-time buyers, investors, or anyone seeking a centrally located move-in-ready home.

Mortgage Calculator

Est. Monthly Payment

$3,833

Principal & Interest$2,655
Property Tax$525
Insurance$153
HOA$501
%($105,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$2,888
Monthly Cashflow

Rent − PITIA

$-945
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,047

Mortgage (P+I)
$2,655
Cap Rate
1.39%
Cash-on-Cash
-23.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$5,546

NOI (Annual)
$7,293
Price-to-Rent

Lower = better for investors

15.1

* 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