6780 Friars Road

6780 Friars Road

D

San Diego, CA 92108

$478,000

Soft Appraisal Value: $471,700 · 1.3% above estimate

Beds

2

Baths

1

Sqft

865

Year Built

1972

Days on Market

26

Property Type

Condo

HOA/mo

$370

MLS ID

SW26041211

View on MLS

Description

Welcome to this stunning 2-bedroom, 1-bath top floor condo in the heart of Mission Valley—completely remodeled with high-end finishes and attention to every detail! This rare gem includes a private balcony, perfect for relaxing and enjoying the outdoors. Inside, you'll love the modern upgrades, including a waterfall quartz countertop, new flooring, and sleek cabinetry throughout. Ideally located at the back of the gated complex, this unit offers extra privacy and a peaceful atmosphere, just minutes from USC, SDSU, Fashion Valley Mall, trolley stops, and major freeways—plus easy access to beaches and golf courses. Resort-style amenities include: sparkling pool, spa/hot tub, and sauna, BBQ and picnic areas, gym/weight room, multiple community laundry rooms, a lush central atrium, and several elevators for your convenience. With HOA covering Spectrum Internet/TV, water, hot water, trash, and insurance— this a truly worry-free home!

Mortgage Calculator

Est. Monthly Payment

$3,404

Principal & Interest$2,417
Property Tax$478
Insurance$139
HOA$370
%($95,600)
%

Investment Score

25D
Est. Monthly Rent
$2,877
Monthly Cashflow

Rent − PITI − HOA

$-527
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,587

Mortgage (P+I)
$2,417
Cap Rate
2.08%
Cash-on-Cash
-6.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.85
Break-even Rent
$3,404

NOI (Annual)
$9,959
Price-to-Rent

Lower = better for investors

13.8

* 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