No photos available

5705 Friars #22

San Diego, CA 92110

$459,000

NEW — 1d

Soft Appraisal Value: $454,300 · 1.0% above estimate

Beds

Baths

Sqft

695

Year Built

1980

Days on Market

Property Type

Condo

HOA/mo

$581

MLS ID

IG26133103

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

Mortgage Calculator

Est. Monthly Payment

$3,495

Principal & Interest$2,321

Property Tax$459

Insurance$134

HOA$581

Down Payment

%($91,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,329

Comp Average

$2,152

3050 Rue Dorleans

1bd / 1ba · 547 sqft · Condo

$350K

Est. $2,144/mo

3050 Rue D'orleans

1bd / 1ba · 547 sqft · Condo

$435K

Est. $2,337/mo

3050 Rue Dorleans

1bd / 1ba · 547 sqft · Condo

$400K

Est. $2,144/mo

3050 Rue Dorleans

1bd / 1ba · 547 sqft · Condo

$400K

Est. $2,144/mo

3050 Rue D'orleans

1bd / 1ba · 547 sqft · Condo

$399K

Est. $1,990/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

35C

Est. Monthly Rent

$2,329

Monthly Cashflow

Rent − PITIA

$-1,166

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,084

Mortgage (P+I)

$2,321

Cap Rate

0.62%

Cash-on-Cash

-27.24%

DSCR

Need ≥ 1.25 for DSCR loan

0.67

Break-even Rent

$5,036

NOI (Annual)

$2,842

Price-to-Rent

Lower = better for investors

16.4

* 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 Analysis Open Full Calculator