5725 Linda Vista Road

5725 Linda Vista Road

D

San Diego, CA 92110

$465,000

Soft Appraisal Value: $495,300 · 6.1% below estimate

Beds

1

Baths

1.5

Sqft

674

Year Built

1979

Days on Market

28

Property Type

Condo

HOA/mo

$548

MLS ID

PTP2601560

Description

Welcome to turnkey living in the heart of Mission Valley, just a short walk to the University of San Diego. This completely reimagined two-story condo has been fully renovated from top to bottom and professionally designed for elevated, modern living. Everything is brand new. Nothing overlooked. Open-concept living with designer finishes. Chef’s kitchen with Brand-new LG smart appliance suite (refrigerator, electric cooktop/oven/air fryer, dishwasher) and European style cabinetry and quartz countertops. Expansive primary suite with dedicated office nook. Large master bath with Quartz countertops, tiled backsplash and European-style cabinetry. Upstairs laundry closet with new stackable washer/dryer. Recessed lighting, ceiling fans, and dual-pane windows. Smart keyless entry system. Contemporary electric fireplace 2-car enclosed garage. Ultra-walkable location near dining, retail, transit, and major freeways. Minutes to I-8, I-5, trolley access, and the vibrant energy surrounding USD. Whether you’re purchasing for yourself, your student, or as a strategic investment, this property checks every box: location, condition, and lifestyle.

Mortgage Calculator

Est. Monthly Payment

$3,500

Principal & Interest$2,351
Property Tax$465
Insurance$136
HOA$548
%($93,000)
%

Investment Score

1D
Est. Monthly Rent
$2,090
Monthly Cashflow

Rent − PITI − HOA

$-1,410
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,278

Mortgage (P+I)
$2,351
Cap Rate
0.19%
Cash-on-Cash
-29.40%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$5,049

NOI (Annual)
$874
Price-to-Rent

Lower = better for investors

18.5

* 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