2665 5th Avenue

2665 5th Avenue

D

San Diego, CA 92103

$1,899,000

Soft Appraisal Value: $1,825,300 · 4.0% above estimate

Beds

2

Baths

2.5

Sqft

2,032

Year Built

2016

Days on Market

37

Property Type

Condo

HOA/mo

$1,022

MLS ID

PTP2601160

Description

SHOWS LIKE A MODEL, THIS GREAT UNIT AT VUE ON 5TH. AND READY TO MOVE IN. ENJOY OVER 2,000 S/F OF LIVING SPACE ON ONE LEVEL WITH LUXURIOUS MODERN FINISHES SUCH AS QUARTZ COUNTERTOPS, STONE BACK SPLASH, BOSCH STAINLESS STEEL APPLIANCES, WOOD FLOORS AND LED LIGHTING. BOTH BEDROOMSARE LARGE (DUAL MASTER SUITES) WITH SPACIOUS BATHROOMS AND WALK IN CLOSETS. LUXURY CONDO LOCATEDIN THE COVETED HEART OF BANKER'S HILL, WALK TO BALBOA PARK AND RESTAURANTS, GOOD SIZE BALCONY, HALF BATH WITH LAUNDRY ROOM, THIS HOME IS ALMOST NEVER USED, SHOWS LIKE BRAND NEW, FURNITURE IS NEGOTIABLE, A MUST SEE HOME !!!

Mortgage Calculator

Est. Monthly Payment

$13,077

Principal & Interest$9,602
Property Tax$1,899
Insurance$554
HOA$1,022
%($379,800)
%

Investment Score

1D
Est. Monthly Rent
$7,033
Monthly Cashflow

Rent − PITI − HOA

$-6,044
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,244

Mortgage (P+I)
$9,602
Cap Rate
0.23%
Cash-on-Cash
-19.10%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$13,077

NOI (Annual)
$4,295
Price-to-Rent

Lower = better for investors

22.5

* 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 AnalysisOpen Full Calculator