5878 Mission Center

5878 Mission Center #A

D

San Diego, CA 92123

$745,000

Soft Appraisal Value: $741,400 · 0.5% above estimate

Beds

2

Baths

2.5

Sqft

1,480

Year Built

1986

Days on Market

24

Property Type

Townhouse

HOA/mo

$700

MLS ID

260005218SD

View on MLS

Description

First time on the market!! Welcome to the rarely available 2 bedroom 2 1/2 bathroom end unit townhouse nestled within the coveted Hye Park community. This residence, boasting 1,480 square feet, just renovated and turnkey. Upon entry, you are greeted by a open/updated kitchen w/ stainless steel appliances, all perfectly complemented by ample storage solutions & new wide vinyl oak flooring throughout. The expansive living area is spacious and bright with an open concept to the dining area & seamlessly opening to a private patio & a half bath on the main Level. Upstairs has 2 bedrooms - 2 bathroom that have been updated with the Master having vaulted ceilings. Downstairs has an attached 2 car garage with a spacious bonus room adjacent to the garage affords additional storage & water purifier. The Hye Park community includes amenities such as a pool, spa, and dedicated dog park.

Mortgage Calculator

Est. Monthly Payment

$5,429

Principal & Interest$3,767
Property Tax$745
Insurance$217
HOA$700
%($149,000)
%

Investment Score

6D
Est. Monthly Rent
$4,550
Monthly Cashflow

Rent − PITI − HOA

$-879
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,546

Mortgage (P+I)
$3,767
Cap Rate
1.97%
Cash-on-Cash
-20.51%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$7,857

NOI (Annual)
$14,648
Price-to-Rent

Lower = better for investors

13.6

* 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