5111 Windsor Dr
1 / 20

5111 Windsor Dr

D

San Diego, CA 92109

$2,885,000

Soft Appraisal Value: $2,794,500 · 3.2% above estimate

Beds

5

Baths

3.5

Sqft

3,481

Year Built

1985

Days on Market

26

Property Type

Single Family

HOA/mo

N/A

MLS ID

260005952SD

This property is in San Diego (92109). View neighborhood stats →

About This Property

BACK ON THE MARKET, BUYER DIDN'T PERFORM. NO FAULT OF PROPERTY...PRIME LOCATION IN NORTH PACIFIC BEACH WITH AWESOME OCEAN, BAY AND CITY VIEWS. THIS HOME HAS A REVERSE FLOORPLAN WITH A SPACIUOS MAIN BEDROOM SUITE, KITCHEN AND FAMILY ROOM UPSTAIRS. ENJOY UNOBSTRUCTED SUNSETS AND CAPITVATING VEIWS FROM THE SECOND STORY. HUGE WEST FACING DECK OFF PRIMARY SUITE AND KITCHEN. LARGE MAIN SUITE HAS GREAT VIEWS, A FIREPLACE AND A WALK IN CLOSET. FIRST FLOOR HAS FOUR GOOD SIZED BEDROOMS, 2 BATHS AND A BONUS/GAME ROOM . FIRST TIME ON THE MARKET IN OVER 50 YEARS!

Mortgage Calculator

Est. Monthly Payment

$18,315

Principal & Interest$14,588
Property Tax$2,885
Insurance$841
%($577,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$8,884
Monthly Cashflow

Rent − PITIA

$-9,430
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,878

Mortgage (P+I)
$14,588
Cap Rate
0.30%
Cash-on-Cash
-28.86%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$26,907

NOI (Annual)
$8,526
Price-to-Rent

Lower = better for investors

27.1

* 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