
8022 Linda Vista Rd. #1M
Btop 30%San Diego, CA 92111
11 licensed short-term rentals within ½ mile (5 whole home), from the cities' license and permit lists of Nov 13, 2026.
No unit in this 30-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$2,369/mo full cashflow at 20% down, 7.36% rate.
Works at $203,108 (60% under asking), or at 87% down.
Rent $2,548/mo from 9 leases of 2-bed condos & townhomes within 2 mi ($2,450–$3,356).
Beds
2
Baths
1
Sqft
785
Year Built
1977
Days on Market
62
Property Type
Condo
HOA/mo
$410
MLS ID
260022269SD
This property is in San Diego (92111). Browse neighborhood analytics →
About This Property
A rare ground floor opportunity with one of the most impressive private yards in the community. This two bedroom, one bathroom home is surrounded by an expansive wraparound backyard, offering the kind of outdoor space that is rarely found in condo living. Inside, the home features a comfortable, move in ready layout with stainless steel appliances, refreshed kitchen cabinetry and an updated bathroom with modern tile, fixtures and lighting. Each room also has its own sliding door with direct access to a private patio area, creating a seamless connection between the indoor and outdoor spaces. The backyard is what truly sets this home apart. The expansive outdoor space features a custom cabana and plenty of room to entertain, garden, lounge, dine outdoors or create your own private retreat. With multiple patio areas and direct access from each room, the outdoor space feels like a natural extension of the home. Two reserved parking spaces are conveniently located directly in front of the building. Centrally located near Mesa College, University of San Diego, Mission Valley, major freeways, shopping and Convoy’s popular dining scene. If outdoor space is high on your wish list, this is a rare find in Linda Vista.
Mortgage Calculator
Est. Monthly Payment
$3,903
Location
Loading map...
Zoned Schools
Elementary
Ross Elementary · grades K-5 · San Diego Unified
Middle
Montgomery Middle · grades 6-8 · San Diego Unified
High
Kearny Digital Media & Design · grades 9-12 · San Diego Unified
or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified
or Kearny College Connections · grades 9-12 · San Diego Unified
or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified
Choice area: the district lets families here pick either school.
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$2,548
Comp Average
$2,671
2219 Burroughs Place
2bd / 1ba · 777 sqft · Condo
$435K
Est. $2,804/mo
3282 Ashford St
2bd / 1ba · 716 sqft · Condo
$425K
Est. $2,603/mo
3238 Ashford Street
2bd / 1ba · 716 sqft · Condo
$439K
Est. $2,538/mo
6555 Mount Ada
2bd / 1.5ba · 794 sqft · Condo
$445K
Est. $2,649/mo
8034 Linda
2bd / 2ba · 874 sqft · Condo
$499K
Est. $2,760/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
9 leases of 2-bed condos & townhomes within 2 mi · $2,450–$3,356
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,369/mo short at 20% down; 87% down or +$3,076/mo rent closes it.
- Break-even price
- $203,108
- Break-even rent
- $5,624/mo
- Cashflow at 35% down
- −$1,838/mo
- Down payment to break even
- 87%
- Rate to break even
- Not reachable
60% under asking
$3,076/mo above the estimate
$446,310 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator