5874 Honors

5874 Honors

C

San Diego, CA 92122

$1,825,000

Beds

6

Baths

3

Sqft

1,976

Year Built

1961

Days on Market

50

Property Type

Single Family

HOA/mo

N/A

MLS ID

OC26112842

This property is in San Diego (92122). View neighborhood stats →

About This Property

Situated in a family-friendly suburban pocket of University City, renowned for its proximity to top-tier medical centers, hospitals, and affluent demographics.The property boasts a beautifully landscaped, secure outdoor relaxation area. This peaceful backyard space is custom-designed for residents to safely lounge, soak up the San Diego sun, or participate in guided daily therapeutic activities. Location, reputation, and premium private-room configurations make this University City RCFE an elite addition to any healthcare real estate portfolio. Operating at a consistent 100% occupancy with a waiting list, this facility combines real estate value with an incredibly stable, high-margin business model. Whether you are looking to expand your footprint in San Diego or acquire a flagship turnkey facility, this asset delivers immediate profitability from the day escrow closes. Property is being sold with the existing RCFE $ 300,000

Mortgage Calculator

Est. Monthly Payment

$11,585

Principal & Interest$9,228
Property Tax$1,825
Insurance$532
%($365,000)
%

Investment Score

1D
Est. Monthly Rent
$5,312
Monthly Cashflow

Rent − PITIA

$-6,273
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,016

Mortgage (P+I)
$9,228
Cap Rate
0.14%
Cash-on-Cash
-29.64%
DSCR

Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$17,021

NOI (Annual)
$2,549
Price-to-Rent

Lower = better for investors

28.6

* 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