5705 Friars Road
1 / 20

5705 Friars Road #7

B

San Diego, CA 92110

$499,000
NEW — 1d

Soft Appraisal Value: $484,500 · 3.0% above estimate

Beds

1

Baths

1.5

Sqft

854

Year Built

1980

Days on Market

1

Property Type

Condo

HOA/mo

$624

MLS ID

PTP2604706

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

Virtual Tour

About This Property

This home has it all! The highly sought-after 1-bedroom floor plan features a separate guest bathroom, as well as an in-unit washer and dryer (Water Included in HOA)! This condo also features central heat & AC, new dishwasher, new canned lights and Lutron smart switches, reverse osmosis, upgraded flooring, a stunning kitchen with beautiful countertops and tile backsplash, a gas fireplace, and an oversized private patio! Greet your security guard and pull into the private parking garage, with elevators conveniently taking you from the parking garage to this ground-floor unit! Have a peace of mind when making online orders as packages get delivered to security and stored with them until pick up. This unit is incredibly desirable due to its perfect location and amenities including a sparkling pool, jacuzzi, tennis courts, indoor racquetball court, and basketball court! Pet-friendly complex with walking paths and immaculately landscaped grounds including multiple ponds and fountains throughout! This turn-key condo is move-in ready! This stunning condo is located in the heart of San Diego with easy access to several freeways, shopping, and restaurants!

Mortgage Calculator

Est. Monthly Payment

$3,792

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$624
%($99,800)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$2,648
Monthly Cashflow

Rent − PITIA

$-1,144
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,169

Mortgage (P+I)
$2,523
Cap Rate
0.85%
Cash-on-Cash
-26.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$5,465

NOI (Annual)
$4,250
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