5810 Riley Street
1 / 20

5810 Riley Street #4

C

San Diego, CA 92110

$660,000

Soft Appraisal Value: $639,400 · 3.2% above estimate

Beds

2

Baths

1

Sqft

1,020

Year Built

1972

Days on Market

9

Property Type

Condo

HOA/mo

$480

MLS ID

NDP2605067

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

Virtual Tour

About This Property

This exceptional corner residence boasts with natural light showcases a modern design & stylish finishes throughout. Features include engineered oak flooring, open layout, well appointed kitchen including stainless steel appliances, granite countertops, & recessed lighting, crown molding, spacious living and dining areas are highlighted by a full wall of custom built-ins. The primary bedroom offers an expansive closet complete with custom shelving and drawers. Additional highlights include a mini-split A/C and heating system, in-unit laundry, dual sinks in the spa-inspired bathroom, mirrored closet doors in guest bedroom PLUS an extra storage unit! Step onto your private deck to enjoy breathtaking sunsets with sweeping panoramic views! Centrally located and close to all of life's conveniences!

Mortgage Calculator

Est. Monthly Payment

$4,670

Principal & Interest$3,337
Property Tax$660
Insurance$192
HOA$480
%($132,000)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$3,084
Monthly Cashflow

Rent − PITIA

$-1,585
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,845

Mortgage (P+I)
$3,337
Cap Rate
0.90%
Cash-on-Cash
-25.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$6,778

NOI (Annual)
$5,912
Price-to-Rent

Lower = better for investors

17.8

* 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