5245 Reservoir Drive
1 / 20

5245 Reservoir Drive

C

San Diego, CA 92115

$789,999

Soft Appraisal Value: $782,400 · 1.0% above estimate

Beds

3

Baths

2

Sqft

1,740

Year Built

1979

Days on Market

96

Property Type

Condo

HOA/mo

$840

MLS ID

PTP2602204

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

**VA ASSUMABLE LOAN** It doesn’t get more central than this! Fully refreshed with designer finishes, this stunning townhome offers the perfect blend of style, comfort, and convenience. Ideally located near SDSU, major hospitals, and freeway access, you’re just minutes from Snapdragon Stadium, Pacific Beach, and Del Mar. Inside, enjoy flexible living space perfect for a home office, guest room, or nursery, plus a spacious 2-car garage ideal for storage or a home gym. Upgrades include an energy efficient Sub-Zero Linex A/C and heating system, along with a whole-home water softener and reverse osmosis system by Nuvia. Recording devices present at the property. Turnkey, upgraded, and centrally located—this home truly has it all!

Mortgage Calculator

Est. Monthly Payment

$5,855

Principal & Interest$3,995
Property Tax$790
Insurance$230
HOA$840
%($158,000)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$3,866
Monthly Cashflow

Rent − PITIA

$-1,989
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,536

Mortgage (P+I)
$3,995
Cap Rate
0.70%
Cash-on-Cash
-26.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$8,458

NOI (Annual)
$5,502
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