5645 Friars Road

5645 Friars Road #387

C

San Diego, CA 92110

$669,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,118

Year Built

1980

Days on Market

2

Property Type

Condo

HOA/mo

$674

MLS ID

260014533SD

This property is in San Diego (92110). View neighborhood stats →

Virtual Tour

About This Property

A pleasure to show! Location, Location. Top Floor Unit with high ceilings and Newly Refurbished. Living room opens to a delightful terrace with views of pool and green belt. Great Complex with amenities, pools, recreation room and guard. The unit shows light and bright. Ample bedrooms and bathrooms. Two underground parking spaces. Walk-in Closet. Indoor laundry. Close to shopping, transportation, USD and SDSU.

Mortgage Calculator

Est. Monthly Payment

$4,921

Principal & Interest$3,383
Property Tax$669
Insurance$195
HOA$674
%($133,800)
%

Location

Loading map...

Investment Score

19D
Est. Monthly Rent
$2,862
Monthly Cashflow

Rent − PITIA

$-2,059
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,275

Mortgage (P+I)
$3,383
Cap Rate
0.19%
Cash-on-Cash
-29.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$7,115

NOI (Annual)
$1,299
Price-to-Rent

Lower = better for investors

19.5

* 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