5017 Mount Gaywas Dr Clairemont Mesa

5017 Mount Gaywas Dr Clairemont Mesa

D

, CA 92117

$1,100,000
NEW — 4d on market

Beds

3

Baths

2

Sqft

1,530

Year Built

1959

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004622SD

View on MLS

Description

Welcome to this fully remodeled, turnkey 3 bedrooms, 2 bathrooms home ideally nestled right on the border of the highly desirable Clairemont Mesa and Bay Ho neighborhoods. Offering 1,530 sq ft of thoughtfully designed living space, this home provides more room than many in the area, featuring a spacious living room centered around a charming, oversized fireplace—perfect for gathering and entertaining. The home has been extensively remodeled throughout, featuring dual-paned windows, luxury vinyl flooring, quartz countertops, a complete set of solid wood kitchen cabinets, and stainless steel appliances. The improvements continue outside, featuring drought-tolerant landscaping in the front and a low-maintenance backyard complete with high-end Belgard pavers, a built-in fireplace, and a covered patio. The yard is also pre-plumbed for a hot tub, offering even more potential for outdoor enjoyment. Located just minutes from Mission Bay, the coastal canyons, La Jolla Shores / Pacific Beach, UTC Mall, local hiking and biking trails, shopping, dining, and easy freeway access, this home offers the best of central San Diego living.

Mortgage Calculator

Est. Monthly Payment

$6,983

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
%($220,000)
%

Investment Score

10D
Est. Monthly Rent

Market Rent Estimate

$5,133
Monthly Cashflow

Rent − PITI − HOA

$-1,850
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,947

Mortgage (P+I)
$5,562
Cap Rate
1.76%
Cash-on-Cash
-10.09%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.92
Break-even Rent
$6,983

NOI (Annual)
$19,377
Price-to-Rent

Lower = better for investors

17.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator