9209 Villiage
1 / 20

9209 Villiage #146

C

San Diego, CA 92123

$589,900
NEW — 0d

Beds

2

Baths

1

Sqft

912

Year Built

1980

Days on Market

0

Property Type

Condo

HOA/mo

$501

MLS ID

NDP2603801

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

Virtual Tour

About This Property

Stunning ground level & meticulously updated 2 bd, 1 ba, 912 sq ft unit dropped in the epicenter of Serra Mesa! Nearly equidistant to the 805/163 to the West and the 15 to the East!! Condo features luxurious modern updates, Stainless Steel appliances, quartz counter tops, deep sink, viable meal prep space and kitchen storage! Updated flooring, base boards, outlets, hardware & more! No detail overlooked!! Private patio for light entertaining! 2 community pools!!

Mortgage Calculator

Est. Monthly Payment

$4,246

Principal & Interest$2,983
Property Tax$590
Insurance$172
HOA$501
%($117,980)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$2,775
Monthly Cashflow

Rent − PITIA

$-1,471
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,601

Mortgage (P+I)
$2,983
Cap Rate
0.78%
Cash-on-Cash
-26.45%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$6,152

NOI (Annual)
$4,587
Price-to-Rent

Lower = better for investors

17.7

* 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