1 / 16

5219 Irwin

San Diego, CA 92120

$875,000

Soft Appraisal Value: $883,700 · 1.0% below estimate

Beds

Baths

Sqft

1,102

Year Built

1956

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012220SD

This property is in San Diego (92120). View neighborhood stats →

Virtual Tour

About This Property

Explore 5219 Irwin Ave, featuring recent upgrades including fresh interior paint and new flooring throughout the home. The kitchen contains new, all stainless steel appliances, contributing to a move-in ready condition. A covered patio opens to a fenced in backyard. This updated property presents a thoughtful blend of comfort and utility.

Mortgage Calculator

Est. Monthly Payment

$5,555

Principal & Interest$4,424

Property Tax$875

Insurance$255

Down Payment

%($175,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,937

Comp Average

$2,830

5513 Adobe Falls Rd

3bd / 2ba · 1,120 sqft · Condo

$532K

Est. $3,124/mo

7671 Mission Gorge Rd

2bd / 2ba · 1,035 sqft · Condo

$545K

Est. $2,831/mo

7683 Mission Gorge

2bd / 2ba · 1,146 sqft · Condo

$560K

Est. $2,850/mo

5125 Fontaine Street

2bd / 2ba · 937 sqft · Condo

$589K

Est. $2,690/mo

6744 Caminito Del Greco

2bd / 2.5ba · 1,856 sqft · Townhouse

$700K

Est. $2,656/mo

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

Investment Score

35C

Est. Monthly Rent

$3,937

Monthly Cashflow

Rent − PITIA

$-1,617

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,252

Mortgage (P+I)

$4,424

Cap Rate

1.61%

Cash-on-Cash

-22.30%

DSCR

Need ≥ 1.25 for DSCR loan

0.71

Break-even Rent

$8,161

NOI (Annual)

$14,068

Price-to-Rent

Lower = better for investors

18.5

* 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