5875 Friars
1 / 20

5875 Friars #4410

C

San Diego, CA 92110

$525,000
NEW — 0d

Soft Appraisal Value: $510,600 · 2.8% above estimate

Beds

1

Baths

1

Sqft

816

Year Built

1989

Days on Market

0

Property Type

Condo

HOA/mo

$453

MLS ID

260010776SD

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

About This Property

Top-floor condo in the desirable Courtyard community in Mission Valley. This 1 bed, 1 bath home offers a spacious primary suite with a large closet and a well-designed layout that lives bigger than expected. The living room features a cozy fireplace and opens to a private balcony. The unit has been meticulously maintained and features brand new carpet throughout, making it truly move-in ready. Enjoy the quiet, well-kept complex with resort-style amenities including a pool, tennis courts, sauna, and beautifully landscaped grounds. Centrally located with easy access to shopping, dining, freeways, and all that San Diego has to offer. Reasonable HOA dues and one assigned parking space complete the package.

Mortgage Calculator

Est. Monthly Payment

$3,786

Principal & Interest$2,655
Property Tax$525
Insurance$153
HOA$453
%($105,000)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$2,547
Monthly Cashflow

Rent − PITIA

$-1,239
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,262

Mortgage (P+I)
$2,655
Cap Rate
0.90%
Cash-on-Cash
-25.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$5,485

NOI (Annual)
$4,712
Price-to-Rent

Lower = better for investors

17.2

* 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