9120 Gramercy
1 / 20

9120 Gramercy #320

A

San Diego, CA 92123

$539,000
NEW — 3d

Beds

3

Baths

2

Sqft

1,096

Year Built

1980

Days on Market

3

Property Type

Condo

HOA/mo

N/A

MLS ID

260016245SD

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

Virtual Tour

About This Property

Move-in ready 3-bedroom, 2-bath condominium featuring numerous recent upgrades throughout. The kitchen has been updated with a new dishwasher, microwave, and garbage disposal, while both bathrooms feature new shower fixtures, valves, and faucets. Additional improvements include fresh interior paint, new carpet, updated light fixtures, and a newer HVAC system providing efficient heating and air conditioning. Enjoy the convenience of in-unit laundry with a newer stackable washer and dryer, as well as assigned parking. Residents of the Woodbridge Condominium community enjoy access to resort-style amenities, including swimming pools, spas, BBQ areas, and expansive green spaces. The community is known for its quiet atmosphere, pet-friendly environment, and desirable location in Serra Mesa. Low HOA dues make this an exceptional opportunity to own in one of the area's most sought-after communities.

Mortgage Calculator

Est. Monthly Payment

$3,422

Principal & Interest$2,725
Property Tax$539
Insurance$157
%($107,800)
%

Location

Loading map...

Investment Score

64A
Est. Monthly Rent
$2,965
Monthly Cashflow

Rent − PITIA

$-456
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,588

Mortgage (P+I)
$2,725
Cap Rate
2.53%
Cash-on-Cash
-17.67%
DSCR

Need ≥ 1.25 for DSCR loan

0.87
Break-even Rent
$5,027

NOI (Annual)
$13,655
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