
5806 Mission Center Rd #B
Ctop 80%San Diego, CA 92123
18 licensed short-term rentals within ½ mile (10 whole home), from the cities' license and permit lists of Nov 2, 2026.
No unit in this 56-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: -$3,484/mo full cashflow at 20% down, 7.49% rate.
Works at $247,379 (65% under asking), or at 92% down.
Rent $3,322/mo from 11 leases of 2-bed condos & townhomes within 1 mi, same school area ($3,330–$4,191).
Beds
2
Baths
2
Sqft
1,248
Year Built
1986
Days on Market
1
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...
Zoned Schools
Elementary
Nipaquay Elementary · grades K-5 · San Diego Unified
Middle
Taft 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
$3,322
Comp Average
$3,683
7890 Hummingbird Ln
3bd / 2.5ba · 1,336 sqft · Townhouse
$625K
Est. $4,021/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. $3,115/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
11 leases of 2-bed condos & townhomes within 1 mi, same school area · $3,330–$4,191
Blended 50/50 with the zip's market median ($3,222)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,484/mo short at 20% down; 92% down or +$4,524/mo rent closes it.
- Break-even price
- $247,379
- Break-even rent
- $7,846/mo
- Cashflow at 35% down
- −$2,751/mo
- Down payment to break even
- 92%
- Rate to break even
- Not reachable
65% under asking
$4,524/mo above the estimate
$643,080 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