5178 Bowden Avenue

5178 Bowden Avenue

D

San Diego, CA 92117

$799,000
NEW — 1d on market

Beds

3

Baths

1

Sqft

1,018

Year Built

1962

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006018SD

Description

Welcome to Bowden Avenue in the heart of Clairemont. A charming 3-bedroom, 1-bath single-family home. Freshly updated with new carpet and interior paint, this move-in ready residence also features a newer roof, tankless water heater and owned solar — lower utility costs and peace of mind included. Bright, functional layout with generous bedrooms, ample natural light, and potential to personalize finishes. Conveniently located near shopping, dining, parks and major freeways for easy commuting. Ideal for first-time buyers or investors seeking value in a well-maintained home. Hurry, this one won't last.

Mortgage Calculator

Est. Monthly Payment

$5,072

Principal & Interest$4,040
Property Tax$799
Insurance$233
%($159,800)
%

Investment Score

10D
Est. Monthly Rent
$3,738
Monthly Cashflow

Rent − PITI − HOA

$-1,334
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,860

Mortgage (P+I)
$4,040
Cap Rate
1.77%
Cash-on-Cash
-10.02%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$5,072

NOI (Annual)
$14,165
Price-to-Rent

Lower = better for investors

17.8

* 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 AnalysisOpen Full Calculator