5015 Cape May

5015 Cape May #108

D

San Diego, CA 92107

$569,000
NEW — 5d on market

Beds

1

Baths

1

Sqft

638

Year Built

1967

Days on Market

5

Property Type

Condo

HOA/mo

$618

MLS ID

260007484SD

View on MLS

Description

Live the ultimate coastal lifestyle in this charming 1 bedroom condo nestled in the heart of Ocean Beach. Just moments from the sand, this inviting home offers the perfect blend of relaxed beach living and everyday convenience. Inside, you’ll find a light-filled open layout with a seamless flow between the living, dining, and kitchen areas. The spacious bedroom provides a comfortable retreat, while the well-appointed kitchen features ample storage and functionality. The gated community features a pool at it's center. Located in one of San Diego’s most vibrant beach communities, you’re just minutes from local shops, dining, the Ocean Beach Pier, and Sunset Cliffs.

Mortgage Calculator

Est. Monthly Payment

$4,230

Principal & Interest$2,877
Property Tax$569
Insurance$166
HOA$618
%($113,800)
%

Investment Score

0D
Est. Monthly Rent
$2,343
Monthly Cashflow

Rent − PITIA

$-1,887
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,900

Mortgage (P+I)
$2,877
Cap Rate
-0.05%
Cash-on-Cash
-30.58%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$6,110

NOI (Annual)
$-277
Price-to-Rent

Lower = better for investors

20.2

* 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