5252 Balboa Arms Dr

5252 Balboa Arms Dr

Atop 10%

San Diego, CA 92117

$524,000
NEW — 0d
STR-eligible · San Diego Tier 3 · TOT 12.75%

One license per person in San Diego: whether you can hold it depends on you, not only the home.

34 licensed short-term rentals within ½ mile (19 whole home), from the cities' license and permit lists of Nov 13, 2026.

1 short-term rental license on file in this 40-unit complex, so its HOA has allowed them. Confirm in the CC&Rs: an HOA can ban stays under 30 days (Civ. Code §4741).

Pass at asking: -$2,027/mo full cashflow at 20% down, 7.36% rate.

Works at $258,802 (51% under asking), or at 77% down.

Rent $3,042/mo from 1 lease in this building (±1 bed).

Beds

2

Baths

2

Sqft

766

Year Built

1995

Days on Market

0

Property Type

Condo

HOA/mo

$365

MLS ID

260026987SD

This property is in San Diego (92117). View neighborhood stats →

About This Property

Welcome to Balboa Ridge! This beautifully remodeled 2-bedroom, 2-bath second-floor condo features a light and airy floor plan highlighted by vaulted ceilings in the main living area. The updated kitchen boasts newer cabinetry, granite countertops, and stainless steel appliances. Tile flooring adds a clean, modern touch to the kitchen and bathrooms. Enjoy your own private balcony, an ideal spot to unwind and enjoy the outdoors, with the added convenience of a storage closet. Additional features include an in-unit stacked washer and dryer for everyday convenience. Residents enjoy an impressive selection of resort-style amenities, including three swimming pools, a spa, fitness center, clubhouse, and BBQ areas. Ideally located near shopping, dining, the popular Convoy District, Tecolote Canyon, beautiful beaches, and major freeways, this home offers the perfect blend of comfort, convenience, and lifestyle!

Mortgage Calculator

Est. Monthly Payment

$3,933

Principal & Interest$2,891
Property Tax$524
Insurance$153
HOA$365
%($104,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Sequoia Elementary · grades K-5 · San Diego Unified

  • Middle

    Innovation Middle · grades 6-8 · San Diego Unified

  • High

    Madison High · grades 9-12 · San Diego Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

54A
Est. Monthly Rent
$3,042

1 lease in this building (±1 bed)

Thin data: only 1 lease behind this number.

Monthly Cashflow

Rent − PITIA

-$891
Full Cashflow

Incl. vacancy, PM, maint, capex

-$2,027

What would make this work?

$2,027/mo short at 20% down; 77% down or +$2,633/mo rent closes it.

Break-even price

51% under asking

$258,802
Break-even rent

$2,633/mo above the estimate

$5,675/mo
Cashflow at 35% down
−$1,485/mo
Down payment to break even

$403,480 cash

77%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$2,891
Cap Rate
2.33%
Cash-on-Cash
-23.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.77

NOI (Annual)
$12,189
Price-to-Rent

Lower = better for investors

14.4

* Modelled at 20% down, 7.36% 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
ACashflow−$2,027/mo