1 / 20

5041 Mable

San Diego, CA 92117

$1,135,000

NEW — 1d

Beds

Baths

Sqft

1,513

Year Built

1961

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015603SD

This property is in San Diego (92117). View neighborhood stats →

About This Property

Explore 5041 Mable Way, a well-appointed residence with a practical design. The kitchen includes a functional island and all stainless steel appliances. The primary bedroom features a walk in closet, while its adjoining bathroom contains double sinks and a separate tub and shower. The exterior provides a fenced in backyard. This residence merges functional design with comfort.

Mortgage Calculator

Est. Monthly Payment

$7,205

Principal & Interest$5,739

Property Tax$1,135

Insurance$331

Down Payment

%($227,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,973

Comp Average

$4,004

4188 Balboa

3bd / 2ba · 1,766 sqft · Townhouse

$795K

Est. $4,641/mo

4535 Bannock Avenue

2bd / 1ba · 1,561 sqft · Single Family

$850K

Est. $4,141/mo

4169 Balboa Way

3bd / 2.5ba · 1,408 sqft · Townhouse

$829K

Est. $4,403/mo

2540 Clairemont Dr

2bd / 2ba · 1,232 sqft · Condo

$711K

Est. $3,663/mo

2710 Ariane Drive

2bd / 2ba · 1,050 sqft · Condo

$775K

Est. $3,172/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$3,973

Monthly Cashflow

Rent − PITIA

$-3,232

Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,092

Mortgage (P+I)

$5,739

Cap Rate

0.68%

Cash-on-Cash

-26.92%

DSCR

Need ≥ 1.25 for DSCR loan

0.55

Break-even Rent

$10,586

NOI (Annual)

$7,769

Price-to-Rent

Lower = better for investors

23.8

* 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 Analysis Open Full Calculator