5725 Linda Vista Road #4
Btop 30%San Diego, CA 92110
29 licensed short-term rentals within ½ mile (22 whole home), from the cities' license and permit lists of Nov 11, 2026.
No unit in this 14-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$2,272/mo full cashflow at 20% down, 7.43% rate.
Works at $204,000 (59% under asking), or at 86% down.
Rent $2,747/mo from 8 leases of 1–3 bed condos & townhomes within 0.5 mi, same school area ($2,452–$2,838).
Beds
2
Baths
1.5
Sqft
800
Year Built
1979
Days on Market
286
Property Type
Condo
HOA/mo
$548
MLS ID
260002140SD
This property is in San Diego (92110). View neighborhood stats →
About This Property
Welcome to this charming 2-bedroom, 1.5-bath townhome-style condo, ideally located just across from the University of San Diego campus! This rarely available end unit offers the perfect combination of privacy, natural light, and convenience — with no neighbors above or below and only one shared wall. Inside, an open and airy floor plan creates a sense of spaciousness, enhanced by abundant windows that invite in the coastal breeze. The upgraded kitchen features modern cabinetry, sleek granite countertops, and stainless-steel appliances, flowing seamlessly into the dining and living areas — perfect for relaxing or entertaining. Both bathrooms have been stylishly remodeled, while the bedrooms offer generous closet space and serene comfort! Enjoy unbeatable access to all that San Diego has to offer — just minutes to Mission Bay, downtown, shopping, top hospitals, beaches, and major freeways. Whether you're a first-time buyer, investor, or simply seeking a low-maintenance lifestyle in a prime location, this move-in-ready home delivers."
Mortgage Calculator
Est. Monthly Payment
$3,970
Location
Loading map...
Zoned Schools
Elementary
Carson Elementary · grades PK-5 · San Diego Unified
Middle
Montgomery Middle · grades 6-8 · San Diego Unified
High
Kearny Digital Media & Design · grades 9-12 · San Diego Unified
or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified
or Kearny College Connections · grades 9-12 · San Diego Unified
or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified
Choice area: the district lets families here pick either school.
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$2,747
Comp Average
$2,729
5865 Friars
1bd / 1ba · 816 sqft · Condo
$399K
Est. $2,583/mo
3142 Midway Drive
2bd / 2ba · 760 sqft · Condo
$449K
Est. $2,773/mo
5865 Friars Rd
1bd / 1ba · 816 sqft · Condo
$440K
Est. $2,668/mo
2636 Worden St
2bd / 1ba · 798 sqft · Condo
$495K
Est. $2,874/mo
5725 Linda Vista Road
2bd / 1.5ba · 800 sqft · Condo
$515K
Est. $2,747/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 1–3 bed condos & townhomes within 0.5 mi, same school area · $2,452–$2,838
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,272/mo short at 20% down; 86% down or +$2,950/mo rent closes it.
- Break-even price
- $204,000
- Break-even rent
- $5,697/mo
- Cashflow at 35% down
- −$1,751/mo
- Down payment to break even
- 86%
- Rate to break even
- Not reachable
59% under asking
$2,950/mo above the estimate
$429,816 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% 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