5725 Linda Vista Road

5725 Linda Vista Road #4

D

San Diego, CA 92110

$499,786

Soft Appraisal Value: $496,800 · 0.6% above estimate

Beds

2

Baths

1.5

Sqft

800

Year Built

1979

Days on Market

60

Property Type

Condo

HOA/mo

$548

MLS ID

260002140SD

View on MLS

Description

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

$3,721

Principal & Interest$2,527
Property Tax$500
Insurance$146
HOA$548
%($99,957)
%

Investment Score

2D
Est. Monthly Rent
$2,541
Monthly Cashflow

Rent − PITI − HOA

$-1,180
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,181

Mortgage (P+I)
$2,527
Cap Rate
0.83%
Cash-on-Cash
-26.18%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$5,373

NOI (Annual)
$4,156
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 AnalysisOpen Full Calculator