
5806 Mission Center Rd B
Ctop 80%San Diego, CA 92123
Pass at asking: -$3,208/mo full cashflow at 20% down, 7.49% rate.
Works at $283,040 (60% under asking), or at 86% down.
Rent $3,680/mo from 8 leases of 1–3 bed condos & townhomes within 0.5 mi ($3,914–$4,354).
Beds
2
Baths
2
Sqft
1,248
Year Built
1986
Days on Market
—
Property Type
Townhouse
HOA/mo
$650
MLS ID
260026071SD
This property is in San Diego (92123). View neighborhood stats →
About This Property
Come home to comfort, style, and the convenience of Mission Valley living. This beautifully upgraded two-bedroom residence offers an inviting, open-concept layout that makes everyday moments feel special--from morning coffee in the kitchen to evenings gathered around the fireplace. Sleek cabinetry, granite countertops, and stainless steel appliances create a kitchen equally suited to quiet meals and hosting friends, with an easy flow into the living area. Custom electric shutters and carefully selected finishes add a distinctive touch throughout. The primary suite provides a relaxing retreat, while the second bedroom offers space for guests or a home office. An upgraded guest bath completes the thoughtfully designed interior. Warm, polished, and full of personality, 5806 Mission Center Road, Unit B is a place to settle in and make your own. Come home to comfort, style, and the convenience of Mission Valley living. This beautifully upgraded two-bedroom residence offers an inviting, open-concept layout that makes everyday moments feel special--from morning coffee in the kitchen to evenings gathered around the fireplace. Sleek cabinetry, granite countertops, and stainless steel appliances create a kitchen equally suited to quiet meals and hosting friends, with an easy flow into the living area. Custom electric shutters and carefully selected finishes add a distinctive touch throughout. The primary suite provides a relaxing retreat, while the second bedroom offers space for guests or a home office. An upgraded guest bath completes the thoughtfully designed interior. Warm, polished, and full of personality, 5806 Mission Center Road, Unit B is a place to settle in and make your own.
Mortgage Calculator
Est. Monthly Payment
$5,459
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$3,680
Comp Average
$3,694
7890 Hummingbird Ln
3bd / 2.5ba · 1,336 sqft · Townhouse
$625K
Est. $4,073/mo
7734 Nightingale
3bd / 2.5ba · 1,475 sqft · Townhouse
$699K
Est. $4,248/mo
9289 Village Glen Dr
2bd / 1.5ba · 977 sqft · Townhouse
$524K
Est. $3,119/mo
4611 Central Plaza
2bd / 2.5ba · 1,267 sqft · Townhouse
$650K
Est. $3,512/mo
8747 Plaza Park
2bd / 2.5ba · 1,337 sqft · Condo
$749K
Est. $3,520/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 · $3,914–$4,354
Blended 50/50 with the zip's market median ($3,222)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,208/mo short at 20% down; 86% down or +$4,166/mo rent closes it.
- Break-even price
- $283,040
- Break-even rent
- $7,846/mo
- Cashflow at 35% down
- −$2,476/mo
- Down payment to break even
- 86%
- Rate to break even
- Not reachable
60% under asking
$4,166/mo above the estimate
$601,140 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% 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