9209 Villiage
1 / 20

9209 Villiage #146

B

San Diego, CA 92123

$564,900

Beds

2

Baths

1

Sqft

912

Year Built

1980

Days on Market

47

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

$4,087

Principal & Interest$2,856
Property Tax$565
Insurance$165
HOA$501
%($112,980)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,762
Monthly Cashflow

Rent − PITIA

$-1,325
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,431

Mortgage (P+I)
$2,856
Cap Rate
0.90%
Cash-on-Cash
-25.82%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$5,920

NOI (Annual)
$5,101
Price-to-Rent

Lower = better for investors

17.0

* 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