5210 Caminito Apartado

San Diego, CA 92108

$1,080,000

Beds

Baths

Sqft

1,750

Year Built

1979

Days on Market

Property Type

Condo

HOA/mo

$760

MLS ID

PTP2604902

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

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

Comparable Properties

5 comps found

This Property

$3,780

Comp Average

$3,111

6363 Rancho Mission Road

2bd / 2ba · 1,349 sqft · Condo

$703K

Est. $3,397/mo

8355 Station Village

2bd / 2ba · 1,176 sqft · Condo

$699K

Est. $3,315/mo

680 Camino De La Reina

2bd / 2ba · 1,017 sqft · Condo

$649K

Est. $2,989/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

Est. Monthly Rent

$3,780

Monthly Cashflow

Rent − PITIA

$-3,836

Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,605

Mortgage (P+I)

$5,461

Cap Rate

-0.16%

Cash-on-Cash

-31.14%

DSCR

Need ≥ 1.25 for DSCR loan

0.50

Break-even Rent

$11,060

NOI (Annual)

$-1,733

Price-to-Rent

Lower = better for investors

23.8

* 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 Analysis Open Full Calculator