San Diego
1 / 20

San Diego

B

San Diego, CA 92126

$550,000
NEW — 2d

Beds

2

Baths

2

Sqft

916

Year Built

1985

Days on Market

2

Property Type

Condo

HOA/mo

$490

MLS ID

260009870SD

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

About This Property

This Clean, well-kept condo includes a full-size Washer/Dryer, 1-CAR GARAGE plus an assigned space, A/C, fireplace, 2 private balconies, and 3 patio sliders. The kitchen offers strong 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. New owners can update as they like or keep it rental-ready. Investors can lease it as-is, its move-in ready. Canyon Colony Mira Mesa, a neighborhood with many long term owners. Tucked back in a nice quiet setting, The community pool and spa add valuable San Diego appeal. FHA approved. Some images are virtually staged.

Mortgage Calculator

Est. Monthly Payment

$3,982

Principal & Interest$2,781
Property Tax$550
Insurance$160
HOA$490
%($110,000)
%

Location

Loading map...

Investment Score

45B
Est. Monthly Rent
$3,025
Monthly Cashflow

Rent − PITIA

$-956
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,110

Mortgage (P+I)
$2,781
Cap Rate
1.46%
Cash-on-Cash
-23.02%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$5,765

NOI (Annual)
$8,051
Price-to-Rent

Lower = better for investors

15.2

* 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