5865 Friars
1 / 20

5865 Friars #3212

C

San Diego, CA 92110

$489,000
NEW — 1d

Soft Appraisal Value: $475,000 · 2.9% above estimate

Beds

1

Baths

1

Sqft

816

Year Built

1988

Days on Market

1

Property Type

Condo

HOA/mo

$453

MLS ID

260012329SD

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

About This Property

Welcome to this spacious second-floor end-unit condominium featuring a private balcony, soaring 9-foot ceilings, and abundant storage throughout. The generously sized bedroom includes convenient in-unit laundry just steps away. The beautifully remodeled kitchen (2022) showcases quartz countertops, white shaker cabinetry, and stainless steel appliances. Relax by the cozy fireplace in the living room, which opens to a private balcony overlooking the tranquil courtyard. One assigned parking space is included. The Courtyards is an exceptionally well-maintained, resort-style community offering an impressive array of amenities, including multiple swimming pools, a fitness center, sauna, tennis courts, and serene fountains, creating an inviting atmosphere for comfortable everyday living. Welcome to this spacious second-floor end-unit condominium featuring a private balcony, soaring 9-foot ceilings, and abundant storage throughout. The generously sized bedroom includes convenient in-unit laundry just steps away. The beautifully remodeled kitchen (2022) showcases quartz countertops, white shaker cabinetry, and stainless steel appliances. Relax by the cozy fireplace in the living room, which opens to a private balcony overlooking the tranquil courtyard. One assigned parking space is included. The Courtyards is an exceptionally well-maintained, resort-style community offering an impressive array of amenities, including multiple swimming pools, a fitness center, sauna, tennis courts, and serene fountains, creating an inviting atmosphere for comfortable everyday living.

Mortgage Calculator

Est. Monthly Payment

$3,557

Principal & Interest$2,473
Property Tax$489
Insurance$143
HOA$453
%($97,800)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$2,475
Monthly Cashflow

Rent − PITIA

$-1,083
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,059

Mortgage (P+I)
$2,473
Cap Rate
1.01%
Cash-on-Cash
-25.27%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$5,150

NOI (Annual)
$4,959
Price-to-Rent

Lower = better for investors

16.5

* 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