5810 Riley Street
1 / 20

5810 Riley Street #APT 8

D

San Diego, CA 92110

$664,900

Soft Appraisal Value: $656,500 · 1.3% above estimate

Beds

2

Baths

1

Sqft

1,020

Year Built

1972

Days on Market

46

Property Type

Condo

HOA/mo

$480

MLS ID

260009094SD

This property is in San Diego (92110). View neighborhood stats →

Virtual Tour

About This Property

NOW OFFERING $10,000 TOWARDS BUYER CREDITS, buyer’s closing costs, rate buy-down, or prepaid items with an acceptable offer. Top-floor living with stunning, unobstructed views of the San Diego Bay and SeaWorld fireworks! This beautifully maintained 2-bedroom, 1-bath condo is an entertainer's dream with open concept design, updated kitchen/bathroom, and prime location within a few blocks of USD campus and Fashion Valley mall. Enjoy the open concept kitchen to living room experience, plus an additional ~350 sq ft open-air rooftop deck featuring low-maintenance turf and a built-in seating area—ideal for entertaining, relaxing, and pets. Inside, the home features a newly renovated bathroom with updated vanity, in-unit washer/dryer, and a bright, airy layout that maximizes natural light and premium views. One reserved parking spot and ample street parking. Includes additional locked storage unit in lower level for bikes, beach items, camping gear, etc. A great central location approximately 5 minutes to the Morena Blvd Trolley Station, 10 minutes to Fashion Valley and Mission Valley shopping, and 10 minutes to Mission Bay and Fiesta Island. **Ask about the VA Assumable Loan with 2.1% interest rate (must be VA-eligible and qualify with current Lender with substitution of entitlement).

Mortgage Calculator

Est. Monthly Payment

$4,701

Principal & Interest$3,362
Property Tax$665
Insurance$194
HOA$480
%($132,980)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$2,781
Monthly Cashflow

Rent − PITIA

$-1,920
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,114

Mortgage (P+I)
$3,362
Cap Rate
0.45%
Cash-on-Cash
-28.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$6,825

NOI (Annual)
$2,981
Price-to-Rent

Lower = better for investors

19.9

* 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