5217 Cole San Diego

, CA 92117

$999,000

Beds

Baths

1.5

Sqft

1,024

Year Built

1959

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

PW26038160

View on MLS

Description

Must see charming three bedroom home in desireable North Claremont neighborhood! Features wood floors, kitchen with bay window, breakfast nook, dual pane windows, sunroom with fireplace, sprinkler system, two-car garage with roll-up sectional door, near freeways and local beaches.

Mortgage Calculator

Est. Monthly Payment

$6,342

Principal & Interest$5,051

Property Tax$999

Insurance$291

Down Payment

%($199,800)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,864

Comp Average

$3,534

3861 Hiawatha Way San Diego

4bd / 1ba · 1,080 sqft · Single Family

$969K

Est. $4,063/mo

2540 Clairemont Dr San Diego

2bd / 2ba · 1,232 sqft · Condo

$719K

Est. $3,600/mo

4534 Chateau San Diego

3bd / 2ba · 1,112 sqft · Single Family

$850K

Est. $3,496/mo

4189 Cole Court San Diego

3bd / 1.5ba · 1,024 sqft · Single Family

$980K

Est. $3,430/mo

4595 Chateau Drive San Diego

2bd / 2.5ba · 1,232 sqft · Condo

$725K

Est. $3,082/mo

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

Investment Score

Est. Monthly Rent

Market Rent Estimate

$3,864

Monthly Cashflow

Rent − PITI − HOA

$-2,477

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,199

Mortgage (P+I)

$5,051

Cap Rate

1.02%

Cash-on-Cash

-14.88%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.76

Break-even Rent

$6,341

NOI (Annual)

$10,233

Price-to-Rent

Lower = better for investors

21.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator