5017 Mount Gaywas Dr

5017 Mount Gaywas Dr

D

San Diego, CA 92117

$1,100,000
NEW — 3d on market

Soft Appraisal Value: $1,094,800 · 0.5% above estimate

Beds

3

Baths

2

Sqft

1,530

Year Built

1959

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007213SD

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

5D
Est. Monthly Rent
$5,128
Monthly Cashflow

Rent − PITI − HOA

$-1,855
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,951

Mortgage (P+I)
$5,562
Cap Rate
1.76%
Cash-on-Cash
-21.55%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$10,260

NOI (Annual)
$19,331
Price-to-Rent

Lower = better for investors

17.9

* 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