5920 Mission Center Rd #A

San Diego, CA 92123

$759,900

Soft Appraisal Value: $761,100 · 0.2% below estimate

Beds

Baths

2.5

Sqft

1,480

Year Built

1986

Days on Market

Property Type

Condo

HOA/mo

$700

MLS ID

260005839SD

🏠 Virtual Tour View on MLS

Description

Upgraded tri-level Townhome w/ 2 en suite Bed/Baths in sought after Hye Park complex just up the hill from Mission Valley. Out of the busy shopping and traffic, but very nearby to shopping and freeways. Walking distance to shopping, dining, local cafes, wine shops, hiking trails, dog parks, playgrounds and all of the fun of nearby Civita, including the summer concerts.

Mortgage Calculator

Est. Monthly Payment

$5,524

Principal & Interest$3,842

Property Tax$760

Insurance$222

HOA$700

Down Payment

%($151,980)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,611

Comp Average

$3,074

3550 Ruffin Rd

2bd / 1ba · 792 sqft · Condo

$475K

Est. $3,460/mo

3583 Ruffin Rd

3bd / 2ba · 1,101 sqft · Condo

$539K

Est. $3,451/mo

3282 Berger Avenue

2bd / 1.5ba · 1,036 sqft · Condo

$490K

Est. $2,880/mo

7813 Starling Dr

2bd / 1ba · 1,002 sqft · Townhouse

$590K

Est. $3,045/mo

3571 Ruffin Road

2bd / 2ba · 943 sqft · Condo

$463K

Est. $2,534/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$3,611

Monthly Cashflow

Rent − PITI − HOA

$-1,913

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,377

Mortgage (P+I)

$3,842

Cap Rate

0.73%

Cash-on-Cash

-26.67%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65

Break-even Rent

$7,997

NOI (Annual)

$5,584

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 Analysis Open Full Calculator