5151 Hastings Road
1 / 20

5151 Hastings Road

C

San Diego, CA 92116

$1,849,000
NEW — 4d

Soft Appraisal Value: $1,811,700 · 2.1% above estimate

Beds

3

Baths

2

Sqft

1,538

Year Built

1928

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015512SD

This property is in San Diego (92116). View neighborhood stats →

About This Property

Kensington Classic Spanish! Extraordinarily well kept and updated single story Hacienda in the middle of Kensington and well north of Adams Avenue. Significant upgrades including paid solar, remodeled kitchen and baths and a striking fireplace! Formal living and dining rooms, breakfast nook and a private rear garden with second fireplace, ideal for entertaining! Detached two car garage. All on a private corner lot!

Mortgage Calculator

Est. Monthly Payment

$11,738

Principal & Interest$9,350
Property Tax$1,849
Insurance$539
%($369,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$5,847
Monthly Cashflow

Rent − PITIA

$-5,891
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,776

Mortgage (P+I)
$9,350
Cap Rate
0.37%
Cash-on-Cash
-28.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$17,245

NOI (Annual)
$6,880
Price-to-Rent

Lower = better for investors

26.4

* 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