San Diego
1 / 20

San Diego

B

San Diego, CA 92126

$544,500

Soft Appraisal Value: $540,500 · 0.7% above estimate

Beds

2

Baths

2

Sqft

916

Year Built

1985

Days on Market

47

Property Type

Condo

HOA/mo

$490

MLS ID

260009870SD

This property is in San Diego (92126). View neighborhood stats →

Virtual Tour

About This Property

Best value in Mira Mesa. GARAGE, full-size Washer/Dryer, A/C, fireplace, 2 private balconies, and 3 patio sliders make this Clean, well-kept condo a must see. An upgraded unit recent sold for $590k. Clean and move-in ready, this is the Perfect home for those wanting to take their time updating, build a little sweat equity, or contractors who want to start flipping, or those who love Hgtv. ~ Bonus storage at end of garage + the kitchen offers plenty of storage with 22 cabinets, 12 drawers, and a pantry. ~ The dining area fits a buffet, table, and bar stools at the breakfast bar. The back faces trees for a calm, private setting. Canyon Colony Mira Mesa, a neighborhood with many long-term owners. Tucked back in a nice quiet setting with trees behind. The community pool and spa add valuable San Diego appeal. FHA / VA Buyers welcome - Motivated Seller! FHA approved. Some images are virtually staged.

Mortgage Calculator

Est. Monthly Payment

$3,947

Principal & Interest$2,753
Property Tax$545
Insurance$159
HOA$490
%($108,900)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$2,598
Monthly Cashflow

Rent − PITIA

$-1,349
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,400

Mortgage (P+I)
$2,753
Cap Rate
0.78%
Cash-on-Cash
-26.45%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$5,715

NOI (Annual)
$4,239
Price-to-Rent

Lower = better for investors

17.5

* 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