
Address not disclosed · San Diego
Btop 30%San Diego, CA 92108
4 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 5, 2026.
HOA rules unknown: an HOA can ban stays under 30 days (Civ. Code §4741), and no permit on file shows this one allows them. Get the CC&Rs.
Pass at asking: -$2,478/mo full cashflow at 20% down, 7.49% rate.
Works at $193,714 (62% under asking), or at 89% down.
Rent $2,687/mo from 14 leases of 1–3 bed condos & townhomes within 0.5 mi ($2,336–$2,766).
Beds
2
Baths
2
Sqft
878
Year Built
1979
Days on Market
0
Property Type
Condo
HOA/mo
$575
MLS ID
260026305SD
This property is in San Diego (92108). View neighborhood stats →
About This Property
Welcome to Mission Verde, Unit 209, a beautifully upgraded 2-bedroom, 2-bathroom condo in the desirable Nazareth Park neighborhood of Mission Valley, offering comfort, style, and convenience in a central San Diego location. *** This inviting home features a renovated kitchen with granite countertops, stainless steel appliances, an undermount sink, and updated fixtures. The spacious, light-filled living area opens to a private balcony, perfect for enjoying San Diego's beautiful weather. Additional improvements include newer carpeting, updated lighting, fresh interior paint, and central air conditioning installed approximately 4 years ago. *** Mission Verde offers resort-style amenities, including a sparkling pool, relaxing spa, tennis and basketball courts, clubhouse, and BBQ areas. Whether relaxing poolside or gathering with friends, there's plenty to enjoy in this welcoming community. *** The location is equally appealing! Just minutes from SDSU, Snapdragon Stadium, and the shopping, dining, and entertainment of Mission Valley and Fashion Valley. Nearby public transit and convenient access to I-8 and I-15 make getting around San Diego a breeze. *** With tasteful upgrades, inviting living spaces, excellent community amenities, and a convenient central location, this Mission Verde condo is ready to welcome you home!
Mortgage Calculator
Est. Monthly Payment
$4,118
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$2,687
Comp Average
$2,708
7954 Mission Center Court
2bd / 2ba · 894 sqft · Condo
$423K
Est. $2,870/mo
7958 Mission Center Court
2bd / 2ba · 894 sqft · Condo
$470K
Est. $2,870/mo
6019 Rancho Mission Rd
2bd / 2ba · 834 sqft · Condo
$475K
Est. $2,581/mo
6019 Rancho Mission Road
2bd / 2ba · 834 sqft · Condo
$498K
Est. $2,581/mo
6151 Rancho Mission Road
2bd / 2ba · 878 sqft · Condo
$515K
Est. $2,639/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
14 leases of 1–3 bed condos & townhomes within 0.5 mi · $2,336–$2,766
Blended 50/50 with the zip's market median ($2,903)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,478/mo short at 20% down; 89% down or +$3,218/mo rent closes it.
- Break-even price
- $193,714
- Break-even rent
- $5,905/mo
- Cashflow at 35% down
- −$1,939/mo
- Down payment to break even
- 89%
- Rate to break even
- Not reachable
62% under asking
$3,218/mo above the estimate
$458,350 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator