6202 Friars Rd

6202 Friars Rd #215

D

San Diego, CA 92108

$450,000

Beds

1

Baths

1

Sqft

661

Year Built

1972

Days on Market

56

Property Type

Condo

HOA/mo

$481.92

MLS ID

260003069SD

View on MLS

Description

Welcome to this beautifully updated and centrally located condo featuring a bright and open floorplan with an abundance of natural light. Enjoy a large private balcony-perfect for morning coffee or evening relaxation. Don't miss dual pane window sliders, huge walk-in closet, custom buit ins, dining area and modern kitchen and bathroom with stylish upgrades. Set in a desirable gated Bluffs community, residents enjoy access to top tier amenities, including multiple pools, fully equipped gym, clubhouse and tennis courts. VA and FHA approved!!!

Mortgage Calculator

Est. Monthly Payment

$3,339

Principal & Interest$2,275
Property Tax$450
Insurance$131
HOA$482
%($90,000)
%

Investment Score

0D
Est. Monthly Rent
$1,145
Monthly Cashflow

Rent − PITIA

$-2,193
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,832

Mortgage (P+I)
$2,275
Cap Rate
-1.48%
Cash-on-Cash
-37.76%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$4,823

NOI (Annual)
$-6,675
Price-to-Rent

Lower = better for investors

32.8

* 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