5273 Stone Court
1 / 15

5273 Stone Court

C

San Diego, CA 92115

$1,450,000

Soft Appraisal Value: $1,424,800 · 1.8% above estimate

Beds

6

Baths

3.5

Sqft

2,524

Year Built

1962

Days on Market

12

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2604609

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

COLLEGE VIEW ESTATES INVESTMENT OPPORTUNITY! Located less than 3 blocks from the west side of campus, this large, oversized 6-bedroom rental property offers an incredible opportunity for great ROI student housing. The oversized lot provides TONS OF SPACE TO EXPAND and could easily be converted into huge 10-bedroom home to maximize the current cap rate of almost 5% at current list price. Currently rented at $7,600 through July 31.

Mortgage Calculator

Est. Monthly Payment

$9,205

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
%($290,000)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$7,509
Monthly Cashflow

Rent − PITIA

$-1,696
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,631

Mortgage (P+I)
$7,332
Cap Rate
2.23%
Cash-on-Cash
-19.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.82
Break-even Rent
$13,524

NOI (Annual)
$32,407
Price-to-Rent

Lower = better for investors

16.1

* 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