9140 Gramercy Dr
1 / 20

9140 Gramercy Dr #198

B

San Diego, CA 92123

$589,000
NEW — 4d

Beds

3

Baths

2

Sqft

1,096

Year Built

1980

Days on Market

4

Property Type

Condo

HOA/mo

$544

MLS ID

260016627SD

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

Virtual Tour

About This Property

Easy living starts here in this spacious three-bedroom condo at Woodbridge Estates. Set on the ground floor with a single-level layout without steps, the home feels open and inviting, with new flooring flowing into a sleek remodeled kitchen. A fireplace adds warmth to the living area, while air conditioning, closet-stacked laundry, and a private patio bring comfort and convenience to daily life in this super central location. Enjoy two parking spaces plus access to the community pool, spa, barbecue area, and beautifully maintained landscaping. Serra Mesa Recreation Center, nearby hiking trails, and several schools are all within walking distance, making this a well-connected place to call home. Come discover a property that puts comfort, connection, and San Diego living right at your doorstep. According to the management all SB326 repairs have been completed. Buyer to investigate directly with???????????????????????????????? HOA.

Mortgage Calculator

Est. Monthly Payment

$4,283

Principal & Interest$2,978
Property Tax$589
Insurance$172
HOA$544
%($117,800)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$3,240
Monthly Cashflow

Rent − PITIA

$-1,043
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,279

Mortgage (P+I)
$2,978
Cap Rate
1.42%
Cash-on-Cash
-23.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$6,200

NOI (Annual)
$8,388
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