5311 Pirotte Drive

5311 Pirotte Drive

A+

San Diego, CA 92105

$2,800
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,006

Year Built

1949

Days on Market

0

Property Type

Rental

HOA/mo

N/A

MLS ID

IV26066338

View on MLS

Description

2bed/2bath, fully upgraded home, huge modern kitchen space with appliances: dishwasher, refrigerator, gas stove, microwave and oven, shared garage space, private patio , big front yard, electric washer and gas dryer located in garage, private shed, mini split in bedrooms, heater in living room, wine/relaxing space area. Preferred 2-4max tenants.

Mortgage Calculator

Est. Monthly Payment

$18

Principal & Interest$14
Property Tax$3
Insurance$1
%($560)
%

Investment Score

98A+
Est. Monthly Rent
$1,200
Monthly Cashflow

Rent − PITI − HOA

+$1,182
Full Cashflow

Incl. vacancy, PM, maint, capex

+$904

Mortgage (P+I)
$14
Cap Rate
393.37%
Cash-on-Cash
1936.52%
DSCR
66.82
Break-even Rent
$26

NOI (Annual)
$11,014
Price-to-Rent

Lower = better for investors

0.2

* 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 AnalysisOpen Full Calculator