5655 Riley St
1 / 20

5655 Riley St #205

A

San Diego, CA 92110

$435,000
NEW — 2d

Soft Appraisal Value: $426,100 · 2.1% above estimate

Beds

1

Baths

1

Sqft

663

Year Built

1983

Days on Market

2

Property Type

Condo

HOA/mo

$407

MLS ID

260013826SD

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

About This Property

Welcome to this ideally located ground-floor 1 bedroom, 1 bathroom condo in the highly desirable Morena/Linda Vista area near University of San Diego! Situated within a quaint and well-maintained 18-unit community featuring a pool and spa, this home offers the perfect blend of comfort, convenience, and central San Diego living. Inside, you’ll find a bright and inviting layout complete with a private balcony, central heat and A/C, a cozy wood-burning fireplace, and the convenience of a full-size in-unit washer and dryer. The one-car garage is located directly below the unit and provides additional storage space. The kitchen comes fully equipped with a refrigerator, stove/oven, microwave, and dishwasher, making everyday living easy and functional. HOA dues include water, sewer, and trash services. Perfectly positioned near major freeways and public transportation, this home offers quick access to beaches, Downtown San Diego, popular dining and entertainment, and premier shopping destinations including Fashion Valley and Mission Valley. Whether you're looking for a primary residence or investment opportunity, this centrally located condo is a must-see!

Mortgage Calculator

Est. Monthly Payment

$3,168

Principal & Interest$2,200
Property Tax$435
Insurance$127
HOA$407
%($87,000)
%

Location

Loading map...

Investment Score

45B
Est. Monthly Rent
$2,309
Monthly Cashflow

Rent − PITIA

$-860
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,753

Mortgage (P+I)
$2,200
Cap Rate
1.23%
Cash-on-Cash
-24.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$4,586

NOI (Annual)
$5,357
Price-to-Rent

Lower = better for investors

15.7

* 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