1 / 20

5210 Caminito Apartado

San Diego, CA 92108

$1,080,000

NEW — 5d

Soft Appraisal Value: $1,048,800 · 3.0% above estimate

Beds

Baths

2.5

Sqft

1,750

Year Built

1979

Days on Market

Property Type

Condo

HOA/mo

$760

MLS ID

PTP2604900

This property is in San Diego (92108). View neighborhood stats →

Virtual Tour

About This Property

Welcome to Kensington Resort Gated Community 2 Pools and spa Double garage with parking also in front. 220 is ready for Elecrtic Charger Best lot in the complex. Backs up to a greenbelt, taken care of by HOA

Mortgage Calculator

Est. Monthly Payment

$7,616

Principal & Interest$5,461

Property Tax$1,080

Insurance$315

HOA$760

Down Payment

%($216,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$4,948

Comp Average

$3,323

640 Camino De La Reina

3bd / 2ba · 1,330 sqft · Condo

$720K

Est. $3,727/mo

640 Camino De La Reina

2bd / 2.5ba · 1,479 sqft · Condo

$739K

Est. $3,719/mo

8355 Station Village

2bd / 2ba · 1,176 sqft · Condo

$699K

Est. $3,315/mo

7673 Hazard Center

2bd / 2ba · 950 sqft · Condo

$710K

Est. $2,925/mo

680 Camino De La Reina

2bd / 2ba · 1,017 sqft · Townhouse

$689K

Est. $2,931/mo

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

Investment Score

11D

Est. Monthly Rent

$4,948

Monthly Cashflow

Rent − PITIA

$-2,668

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,706

Mortgage (P+I)

$5,461

Cap Rate

0.84%

Cash-on-Cash

-26.15%

DSCR

Need ≥ 1.25 for DSCR loan

0.65

Break-even Rent

$11,060

NOI (Annual)

$9,060

Price-to-Rent

Lower = better for investors

18.2

* 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