5875 Friars Road

5875 Friars Road #4307

C

San Diego, CA 92110

$649,900

Soft Appraisal Value: $642,200 · 1.2% above estimate

Beds

2

Baths

2

Sqft

1,112

Year Built

1989

Days on Market

82

Property Type

Condo

HOA/mo

$590

MLS ID

PTP2602573

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

Virtual Tour

About This Property

FHA & VA Approved! Stunning Fully Renovated 2 Bed / 2 Bath in The Courtyards! Experience resort-style living in this beautifully updated third-floor condo, ideally situated in the highly sought-after gated community of The Courtyards. This quiet, top-level location features a covered balcony with serene views of the pond and central courtyard, perfect for relaxing or entertaining. Inside, you’ll find a complete renovation with oak shaker-style cabinets, elegant quartz countertops, luxury vinyl plank flooring, and modern finishes throughout. The open-concept living space boasts soaring 9-ft ceilings, a cozy gas fireplace, central heat & A/C, and in-unit washer/dryer hookups. The spacious primary suite offers a walk-in closet and an updated ensuite bath for the ultimate retreat. Enjoy world-class amenities including guard-gated security, sparkling pools, relaxing spas, tennis courts, saunas, a fitness center, and scenic walking paths through meticulously landscaped grounds. All of this is just minutes from Fashion Valley Mall, USD, Mission Bay, SeaWorld, San Diego’s famous beaches, and the airport—offering the perfect combination of convenience and luxury living.

Mortgage Calculator

Est. Monthly Payment

$4,716

Principal & Interest$3,286
Property Tax$650
Insurance$190
HOA$590
%($129,980)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$3,101
Monthly Cashflow

Rent − PITIA

$-1,615
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,870

Mortgage (P+I)
$3,286
Cap Rate
0.77%
Cash-on-Cash
-26.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$6,828

NOI (Annual)
$4,995
Price-to-Rent

Lower = better for investors

17.5

* 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