5172 Caywood St
1 / 20

5172 Caywood St

D

San Diego, CA 92117

$989,000
NEW — 2d

Beds

3

Baths

2

Sqft

1,210

Year Built

1958

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008820SD

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

About This Property

Ideal opportunity for first-time buyers or investors, bring your vision and create your dream home. This 3-bedroom, 2-bath residence offers great potential with newer roof, windows, and HVAC system already in place. Original wood floors provide a solid foundation ready to be refinished to your style. The large, fenced backyard features mature fruit trees and plenty of space for outdoor living, while the oversized corner lot offers the perfect setting to design a private courtyard or expand. Conveniently located near I-52, shopping, and restaurants, this is a fixer with endless possibilities.

Mortgage Calculator

Est. Monthly Payment

$6,278

Principal & Interest$5,001
Property Tax$989
Insurance$288
%($197,800)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$4,193
Monthly Cashflow

Rent − PITIA

$-2,085
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,873

Mortgage (P+I)
$5,001
Cap Rate
1.37%
Cash-on-Cash
-23.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$9,223

NOI (Annual)
$13,529
Price-to-Rent

Lower = better for investors

19.7

* 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