9130 Gramercy
1 / 20

9130 Gramercy #310

C

San Diego, CA 92123

$415,000
NEW — 0d

Beds

1

Baths

1

Sqft

682

Year Built

1980

Days on Market

0

Property Type

Condo

HOA/mo

$413.45

MLS ID

260011715SD

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

About This Property

Enjoy comfortable living in this bright and updated home featuring two parking spaces and in-unit laundry. The remodeled kitchen offers quartz countertops, stainless steel appliances, custom cabinetry, and modern finishes throughout. Designer paint and hard-surface flooring give the home a clean and contemporary feel. The spacious primary bedroom includes direct access to an upgraded bathroom with granite countertops, custom cabinets, and a beautifully tiled shower/tub area. The community also offers multiple pools and spas with a low HOA fee. Includes water and trash fees.

Mortgage Calculator

Est. Monthly Payment

$3,048

Principal & Interest$2,098
Property Tax$415
Insurance$121
HOA$413
%($83,000)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$2,056
Monthly Cashflow

Rent − PITIA

$-992
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,811

Mortgage (P+I)
$2,098
Cap Rate
0.83%
Cash-on-Cash
-26.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$4,407

NOI (Annual)
$3,454
Price-to-Rent

Lower = better for investors

16.8

* 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