5845 Friars
1 / 20

5845 Friars #1201

D

San Diego, CA 92110

$783,900

Soft Appraisal Value: $777,700 · 0.8% above estimate

Beds

3

Baths

2

Sqft

1,430

Year Built

1986

Days on Market

48

Property Type

Condo

HOA/mo

$799.81

MLS ID

260007203SD

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

Virtual Tour

About This Property

MOVE-IN READY! PRICED TO SELL! GREAT LOCATION! COMPLETE REMODEL! “Coastal Cottage” Vibes from this 2nd Floor Condo at The Courtyards- West Mission Valley’s Premier Guard/Gated, Pet Friendly Community! SINGLE-LEVEL, Elevator Access 3 bed/2 bath Corner Unit! Over 1400 ESF with 2 Covered Balconies, Gas Fireplace, 9ft Ceilings, Central A/C, 2 Side by Side Conveniently Located Parking Spaces & Resort-like Amenities. Relax and Get comfortable with a good book in the library, outside in the community garden or at the gazebo between two beautiful ponds with soothing fountains. Enjoy a sauna and then a dip in one of two pools or spas. For the more active, Tennis, Raquette Ball or a well-equipped Exercise Room awaits. Other amenities include a Car Wash Area, a Community Room with Big Screen TV for Resident’s Use, Lush Landscaping for a Nice Evening Stroll, Manned gate house for Enhanced Security, Secure Buildings and Common Area Entry for Additional Safety. Minutes to all Major Highways, Beaches, Mission Bay, Point Loma, Fashion Valley & USD! Easy Lock & Leave, Low Maintenance, Relaxing Lifestyle from this Beautiful Remodeled Condo with Quiet Courtyard Setting, Gorgeous Gourmet Kitchen, Beautiful Custom Baths & Lots of Natural Light! Wonderful Attention to Detail with Many Custom Features throughout including an Expanded Full-Size Laundry Area! Water, Gas and Trash Pickup included in HOA fees. Truly a wonderful place to live! Not a Flip, Owner Spared No Expense! Move in Ready!! **Truly a Superb Value $ in today's market for a Single-Level ~ 3 Bedroom ~ Highly Upgraded Unit!**

Mortgage Calculator

Est. Monthly Payment

$5,776

Principal & Interest$3,964
Property Tax$784
Insurance$229
HOA$800
%($156,780)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$3,978
Monthly Cashflow

Rent − PITIA

$-1,799
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,367

Mortgage (P+I)
$3,964
Cap Rate
0.91%
Cash-on-Cash
-25.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$8,350

NOI (Annual)
$7,165
Price-to-Rent

Lower = better for investors

16.4

* 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